[MRCB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -222.11%
YoY- -137.51%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 765,678 610,380 788,552 779,997 811,236 708,348 903,702 -10.46%
PBT 22,290 8,032 -42,155 -22,208 18,666 73,936 69,831 -53.32%
Tax 2,752 -6,168 -19,559 -6,685 -9,162 -16,700 -25,955 -
NP 25,042 1,864 -61,714 -28,893 9,504 57,236 43,876 -31.21%
-
NP to SH 24,390 612 -56,638 -23,120 18,934 58,824 40,744 -28.99%
-
Tax Rate -12.35% 76.79% - - 49.08% 22.59% 37.17% -
Total Cost 740,636 608,516 850,266 808,890 801,732 651,112 859,826 -9.47%
-
Net Worth 651,613 535,500 635,362 680,890 717,307 720,503 667,892 -1.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 651,613 535,500 635,362 680,890 717,307 720,503 667,892 -1.63%
NOSH 910,074 765,000 907,660 907,853 910,288 907,777 859,578 3.88%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.27% 0.31% -7.83% -3.70% 1.17% 8.08% 4.86% -
ROE 3.74% 0.11% -8.91% -3.40% 2.64% 8.16% 6.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.13 79.79 86.88 85.92 89.12 78.03 105.13 -13.81%
EPS 2.68 0.08 -6.24 -2.55 2.08 6.48 4.74 -31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.716 0.70 0.70 0.75 0.788 0.7937 0.777 -5.30%
Adjusted Per Share Value based on latest NOSH - 908,711
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.29 13.78 17.80 17.61 18.31 15.99 20.40 -10.44%
EPS 0.55 0.01 -1.28 -0.52 0.43 1.33 0.92 -29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1209 0.1434 0.1537 0.1619 0.1627 0.1508 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.26 0.85 0.70 0.75 1.10 1.36 2.55 -
P/RPS 1.50 1.07 0.81 0.87 1.23 1.74 2.43 -27.52%
P/EPS 47.01 1,062.50 -11.22 -29.45 52.88 20.99 53.80 -8.60%
EY 2.13 0.09 -8.91 -3.40 1.89 4.76 1.86 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.21 1.00 1.00 1.40 1.71 3.28 -33.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 26/02/08 -
Price 1.29 1.20 0.86 0.68 0.77 1.52 2.05 -
P/RPS 1.53 1.50 0.99 0.79 0.86 1.95 1.95 -14.94%
P/EPS 48.13 1,500.00 -13.78 -26.70 37.02 23.46 43.25 7.39%
EY 2.08 0.07 -7.26 -3.75 2.70 4.26 2.31 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.71 1.23 0.91 0.98 1.92 2.64 -22.55%

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