[MRCB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 61.28%
YoY- -71.93%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 234,696 137,712 87,992 188,301 171,613 128,348 76,204 111.53%
PBT 5,110 -45,272 -65,844 23,953 38,920 38,464 54,508 -79.33%
Tax -970 -690 6,284 7,910 -19,164 -15,194 -25,560 -88.68%
NP 4,140 -45,962 -59,560 31,863 19,756 23,270 28,948 -72.61%
-
NP to SH -1,252 -36,124 -69,764 31,863 19,756 23,270 28,948 -
-
Tax Rate 18.98% - - -33.02% 49.24% 39.50% 46.89% -
Total Cost 230,556 183,674 147,552 156,438 151,857 105,078 47,256 187.38%
-
Net Worth 463,396 438,022 441,634 445,237 429,693 432,267 428,599 5.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 463,396 438,022 441,634 445,237 429,693 432,267 428,599 5.33%
NOSH 782,500 768,595 767,525 767,783 767,720 770,529 769,893 1.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.76% -33.38% -67.69% 16.92% 11.51% 18.13% 37.99% -
ROE -0.27% -8.25% -15.80% 7.16% 4.60% 5.38% 6.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.99 17.92 11.46 24.53 22.35 16.66 9.90 109.21%
EPS -0.16 -4.70 -7.76 4.15 2.57 3.02 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5699 0.5754 0.5799 0.5597 0.561 0.5567 4.20%
Adjusted Per Share Value based on latest NOSH - 767,837
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.30 3.11 1.99 4.25 3.87 2.90 1.72 111.60%
EPS -0.03 -0.82 -1.57 0.72 0.45 0.53 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.0989 0.0997 0.1005 0.097 0.0976 0.0968 5.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.65 0.49 0.67 0.77 0.75 0.71 0.93 -
P/RPS 2.17 2.73 5.84 3.14 3.36 4.26 9.40 -62.33%
P/EPS -406.25 -10.43 -7.37 18.55 29.15 23.51 24.73 -
EY -0.25 -9.59 -13.57 5.39 3.43 4.25 4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.86 1.16 1.33 1.34 1.27 1.67 -24.27%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 17/08/05 20/05/05 02/03/05 08/11/04 30/08/04 20/05/04 -
Price 0.57 0.58 0.47 0.70 0.76 0.72 0.70 -
P/RPS 1.90 3.24 4.10 2.85 3.40 4.32 7.07 -58.32%
P/EPS -356.25 -12.34 -5.17 16.87 29.53 23.84 18.62 -
EY -0.28 -8.10 -19.34 5.93 3.39 4.19 5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 0.82 1.21 1.36 1.28 1.26 -16.56%

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