[MRCB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 74.85%
YoY- 145.42%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 802,961 746,780 1,107,212 527,929 494,394 381,724 400,052 59.05%
PBT 75,958 83,018 50,508 30,266 29,238 42,172 77,336 -1.19%
Tax -9,404 -13,444 -2,132 2,907 -1,634 242 -1,692 213.44%
NP 66,554 69,574 48,376 33,173 27,604 42,414 75,644 -8.17%
-
NP to SH 61,642 64,244 51,384 33,784 19,321 22,922 26,056 77.45%
-
Tax Rate 12.38% 16.19% 4.22% -9.60% 5.59% -0.57% 2.19% -
Total Cost 736,406 677,206 1,058,836 494,756 466,790 339,310 324,408 72.63%
-
Net Worth 655,515 606,658 473,667 440,310 495,377 492,284 1,408,313 -39.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 655,515 606,658 473,667 440,310 495,377 492,284 1,408,313 -39.91%
NOSH 843,649 813,215 778,545 768,430 766,719 769,194 2,224,823 -47.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.29% 9.32% 4.37% 6.28% 5.58% 11.11% 18.91% -
ROE 9.40% 10.59% 10.85% 7.67% 3.90% 4.66% 1.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 95.18 91.83 142.22 68.70 64.48 49.63 17.98 203.43%
EPS 7.31 7.90 6.60 4.40 2.52 2.98 3.40 66.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.746 0.6084 0.573 0.6461 0.64 0.633 14.62%
Adjusted Per Share Value based on latest NOSH - 769,789
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 18.13 16.86 25.00 11.92 11.16 8.62 9.03 59.08%
EPS 1.39 1.45 1.16 0.76 0.44 0.52 0.59 76.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.137 0.1069 0.0994 0.1118 0.1111 0.3179 -39.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.51 2.71 2.24 1.04 0.78 0.77 0.63 -
P/RPS 2.64 2.95 1.58 1.51 1.21 1.55 3.50 -17.12%
P/EPS 34.35 34.30 33.94 23.66 30.95 25.84 53.79 -25.82%
EY 2.91 2.92 2.95 4.23 3.23 3.87 1.86 34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.63 3.68 1.82 1.21 1.20 1.00 118.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 -
Price 2.52 2.35 2.22 1.83 0.88 0.74 0.69 -
P/RPS 2.65 2.56 1.56 2.66 1.36 1.49 3.84 -21.88%
P/EPS 34.49 29.75 33.64 41.62 34.92 24.83 58.92 -30.00%
EY 2.90 3.36 2.97 2.40 2.86 4.03 1.70 42.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.15 3.65 3.19 1.36 1.16 1.09 106.59%

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