[MRCB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Revenue 171,613 128,348 76,204 358,277 258,528 0 227,764 -22.96%
PBT 38,920 38,464 54,508 117,488 136,944 0 206,816 -78.55%
Tax -19,164 -15,194 -25,560 -3,968 -8,344 0 -6,698 163.51%
NP 19,756 23,270 28,948 113,520 128,599 0 200,118 -88.16%
-
NP to SH 19,756 23,270 28,948 113,520 128,599 0 200,118 -88.16%
-
Tax Rate 49.24% 39.50% 46.89% 3.38% 6.09% - 3.24% -
Total Cost 151,857 105,078 47,256 244,757 129,929 0 27,646 380.71%
-
Net Worth 429,693 432,267 428,599 518,407 583,565 0 664,009 -33.04%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Net Worth 429,693 432,267 428,599 518,407 583,565 0 664,009 -33.04%
NOSH 767,720 770,529 769,893 946,000 958,550 1,005,618 1,005,618 -22.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
NP Margin 11.51% 18.13% 37.99% 31.68% 49.74% 0.00% 87.86% -
ROE 4.60% 5.38% 6.75% 21.90% 22.04% 0.00% 30.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 22.35 16.66 9.90 37.87 26.97 0.00 22.65 -1.22%
EPS 2.57 3.02 3.76 12.00 13.42 0.00 19.90 -84.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5597 0.561 0.5567 0.548 0.6088 0.00 0.6603 -14.13%
Adjusted Per Share Value based on latest NOSH - 767,951
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
RPS 3.84 2.87 1.71 8.02 5.79 0.00 5.10 -23.01%
EPS 0.44 0.52 0.65 2.54 2.88 0.00 4.48 -88.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0962 0.0968 0.0959 0.116 0.1306 0.00 0.1486 -33.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 -
Price 0.75 0.71 0.93 0.91 0.95 0.93 0.95 -
P/RPS 3.36 4.26 9.40 0.00 3.52 0.00 4.19 -18.41%
P/EPS 29.15 23.51 24.73 0.00 7.08 0.00 4.77 430.37%
EY 3.43 4.25 4.04 0.00 14.12 0.00 20.95 -81.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.27 1.67 1.66 1.56 0.00 1.44 -6.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 CAGR
Date 08/11/04 30/08/04 20/05/04 25/02/04 29/01/04 - 29/10/03 -
Price 0.76 0.72 0.70 1.09 0.97 0.00 1.05 -
P/RPS 3.40 4.32 7.07 0.00 3.60 0.00 4.64 -24.91%
P/EPS 29.53 23.84 18.62 0.00 7.23 0.00 5.28 388.76%
EY 3.39 4.19 5.37 0.00 13.83 0.00 18.95 -79.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.28 1.26 1.99 1.59 0.00 1.59 -13.41%

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