[MRCB] QoQ Annualized Quarter Result on 31-Aug-2002 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- -32.04%
YoY- 126.86%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 168,876 0 142,228 420,024 470,838 546,042 507,784 -58.65%
PBT 442,054 0 -18,232 200,964 281,793 -128,446 -104,332 -
Tax 13,784 0 8,848 -24,558 -22,228 -18,750 104,332 -80.28%
NP 455,838 0 -9,384 176,406 259,565 -147,196 0 -
-
NP to SH 455,838 0 -9,384 176,406 259,565 -147,196 -114,100 -
-
Tax Rate -3.12% - - 12.22% 7.89% - - -
Total Cost -286,962 0 151,612 243,618 211,273 693,238 507,784 -
-
Net Worth 787,170 279,565 275,948 282,190 260,900 -25,085 23,054 1598.35%
Dividend
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 787,170 279,565 275,948 282,190 260,900 -25,085 23,054 1598.35%
NOSH 976,516 977,500 977,500 976,777 976,788 976,100 976,883 -0.03%
Ratio Analysis
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 269.92% 0.00% -6.60% 42.00% 55.13% -26.96% 0.00% -
ROE 57.91% 0.00% -3.40% 62.51% 99.49% 0.00% -494.92% -
Per Share
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 17.29 0.00 14.55 43.00 48.20 55.94 51.98 -58.64%
EPS 46.68 0.00 -0.96 18.06 26.57 -15.08 -11.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8061 0.286 0.2823 0.2889 0.2671 -0.0257 0.0236 1598.83%
Adjusted Per Share Value based on latest NOSH - 976,898
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 3.81 0.00 3.21 9.48 10.63 12.33 11.46 -58.66%
EPS 10.29 0.00 -0.21 3.98 5.86 -3.32 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1777 0.0631 0.0623 0.0637 0.0589 -0.0057 0.0052 1599.48%
Price Multiplier on Financial Quarter End Date
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 28/02/03 31/12/02 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.90 0.77 0.93 1.20 1.38 1.19 1.21 -
P/RPS 5.20 0.00 0.00 2.79 2.86 2.13 2.33 90.40%
P/EPS 1.93 0.00 0.00 6.64 5.19 -7.89 -10.36 -
EY 51.87 0.00 0.00 15.05 19.26 -12.67 -9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.69 0.00 4.15 5.17 0.00 51.27 -95.34%
Price Multiplier on Announcement Date
28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 29/04/03 - 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.87 0.00 1.02 1.01 1.23 1.73 1.30 -
P/RPS 5.03 0.00 0.00 2.35 2.55 3.09 2.50 75.21%
P/EPS 1.86 0.00 0.00 5.59 4.63 -11.47 -11.13 -
EY 53.66 0.00 0.00 17.88 21.60 -8.72 -8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.00 0.00 3.50 4.61 0.00 55.08 -95.73%

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