[MRCB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -12.03%
YoY- 163.45%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,107,212 527,929 494,394 381,724 400,052 323,825 234,696 181.55%
PBT 50,508 30,266 29,238 42,172 77,336 18,621 5,110 361.21%
Tax -2,132 2,907 -1,634 242 -1,692 -1,896 -970 69.12%
NP 48,376 33,173 27,604 42,414 75,644 16,725 4,140 415.70%
-
NP to SH 51,384 33,784 19,321 22,922 26,056 13,766 -1,252 -
-
Tax Rate 4.22% -9.60% 5.59% -0.57% 2.19% 10.18% 18.98% -
Total Cost 1,058,836 494,756 466,790 339,310 324,408 307,100 230,556 176.54%
-
Net Worth 473,667 440,310 495,377 492,284 1,408,313 481,077 463,396 1.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 473,667 440,310 495,377 492,284 1,408,313 481,077 463,396 1.47%
NOSH 778,545 768,430 766,719 769,194 2,224,823 769,724 782,500 -0.33%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.37% 6.28% 5.58% 11.11% 18.91% 5.16% 1.76% -
ROE 10.85% 7.67% 3.90% 4.66% 1.85% 2.86% -0.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 142.22 68.70 64.48 49.63 17.98 42.07 29.99 182.53%
EPS 6.60 4.40 2.52 2.98 3.40 1.79 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.573 0.6461 0.64 0.633 0.625 0.5922 1.81%
Adjusted Per Share Value based on latest NOSH - 772,968
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.00 11.92 11.16 8.62 9.03 7.31 5.30 181.52%
EPS 1.16 0.76 0.44 0.52 0.59 0.31 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0994 0.1118 0.1111 0.3179 0.1086 0.1046 1.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.24 1.04 0.78 0.77 0.63 0.54 0.65 -
P/RPS 1.58 1.51 1.21 1.55 3.50 1.28 2.17 -19.08%
P/EPS 33.94 23.66 30.95 25.84 53.79 30.19 -406.25 -
EY 2.95 4.23 3.23 3.87 1.86 3.31 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.82 1.21 1.20 1.00 0.86 1.10 123.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 17/11/05 -
Price 2.22 1.83 0.88 0.74 0.69 0.57 0.57 -
P/RPS 1.56 2.66 1.36 1.49 3.84 1.35 1.90 -12.32%
P/EPS 33.64 41.62 34.92 24.83 58.92 31.87 -356.25 -
EY 2.97 2.40 2.86 4.03 1.70 3.14 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.19 1.36 1.16 1.09 0.91 0.96 143.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment