[MRCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 52.1%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 903,702 802,961 746,780 1,107,212 527,929 494,394 381,724 77.35%
PBT 69,831 75,958 83,018 50,508 30,266 29,238 42,172 39.83%
Tax -25,955 -9,404 -13,444 -2,132 2,907 -1,634 242 -
NP 43,876 66,554 69,574 48,376 33,173 27,604 42,414 2.27%
-
NP to SH 40,744 61,642 64,244 51,384 33,784 19,321 22,922 46.58%
-
Tax Rate 37.17% 12.38% 16.19% 4.22% -9.60% 5.59% -0.57% -
Total Cost 859,826 736,406 677,206 1,058,836 494,756 466,790 339,310 85.55%
-
Net Worth 667,892 655,515 606,658 473,667 440,310 495,377 492,284 22.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 667,892 655,515 606,658 473,667 440,310 495,377 492,284 22.48%
NOSH 859,578 843,649 813,215 778,545 768,430 766,719 769,194 7.66%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.86% 8.29% 9.32% 4.37% 6.28% 5.58% 11.11% -
ROE 6.10% 9.40% 10.59% 10.85% 7.67% 3.90% 4.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.13 95.18 91.83 142.22 68.70 64.48 49.63 64.71%
EPS 4.74 7.31 7.90 6.60 4.40 2.52 2.98 36.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.777 0.746 0.6084 0.573 0.6461 0.64 13.76%
Adjusted Per Share Value based on latest NOSH - 778,545
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.40 18.13 16.86 25.00 11.92 11.16 8.62 77.31%
EPS 0.92 1.39 1.45 1.16 0.76 0.44 0.52 46.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.148 0.137 0.1069 0.0994 0.1118 0.1111 22.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.55 2.51 2.71 2.24 1.04 0.78 0.77 -
P/RPS 2.43 2.64 2.95 1.58 1.51 1.21 1.55 34.84%
P/EPS 53.80 34.35 34.30 33.94 23.66 30.95 25.84 62.83%
EY 1.86 2.91 2.92 2.95 4.23 3.23 3.87 -38.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.23 3.63 3.68 1.82 1.21 1.20 95.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 -
Price 2.05 2.52 2.35 2.22 1.83 0.88 0.74 -
P/RPS 1.95 2.65 2.56 1.56 2.66 1.36 1.49 19.58%
P/EPS 43.25 34.49 29.75 33.64 41.62 34.92 24.83 44.62%
EY 2.31 2.90 3.36 2.97 2.40 2.86 4.03 -30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.24 3.15 3.65 3.19 1.36 1.16 72.76%

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