[MRCB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.71%
YoY- 1643.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 746,780 1,107,212 527,929 494,394 381,724 400,052 323,825 74.81%
PBT 83,018 50,508 30,266 29,238 42,172 77,336 18,621 171.62%
Tax -13,444 -2,132 2,907 -1,634 242 -1,692 -1,896 270.41%
NP 69,574 48,376 33,173 27,604 42,414 75,644 16,725 159.33%
-
NP to SH 64,244 51,384 33,784 19,321 22,922 26,056 13,766 180.05%
-
Tax Rate 16.19% 4.22% -9.60% 5.59% -0.57% 2.19% 10.18% -
Total Cost 677,206 1,058,836 494,756 466,790 339,310 324,408 307,100 69.66%
-
Net Worth 606,658 473,667 440,310 495,377 492,284 1,408,313 481,077 16.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 606,658 473,667 440,310 495,377 492,284 1,408,313 481,077 16.77%
NOSH 813,215 778,545 768,430 766,719 769,194 2,224,823 769,724 3.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.32% 4.37% 6.28% 5.58% 11.11% 18.91% 5.16% -
ROE 10.59% 10.85% 7.67% 3.90% 4.66% 1.85% 2.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.83 142.22 68.70 64.48 49.63 17.98 42.07 68.51%
EPS 7.90 6.60 4.40 2.52 2.98 3.40 1.79 169.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.746 0.6084 0.573 0.6461 0.64 0.633 0.625 12.55%
Adjusted Per Share Value based on latest NOSH - 776,923
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.72 24.78 11.82 11.07 8.54 8.95 7.25 74.82%
EPS 1.44 1.15 0.76 0.43 0.51 0.58 0.31 179.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1358 0.106 0.0986 0.1109 0.1102 0.3152 0.1077 16.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.71 2.24 1.04 0.78 0.77 0.63 0.54 -
P/RPS 2.95 1.58 1.51 1.21 1.55 3.50 1.28 74.74%
P/EPS 34.30 33.94 23.66 30.95 25.84 53.79 30.19 8.90%
EY 2.92 2.95 4.23 3.23 3.87 1.86 3.31 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.68 1.82 1.21 1.20 1.00 0.86 161.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 -
Price 2.35 2.22 1.83 0.88 0.74 0.69 0.57 -
P/RPS 2.56 1.56 2.66 1.36 1.49 3.84 1.35 53.38%
P/EPS 29.75 33.64 41.62 34.92 24.83 58.92 31.87 -4.49%
EY 3.36 2.97 2.40 2.86 4.03 1.70 3.14 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.65 3.19 1.36 1.16 1.09 0.91 129.35%

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