[MRCB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 44.37%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 788,552 779,997 811,236 708,348 903,702 802,961 746,780 3.67%
PBT -42,155 -22,208 18,666 73,936 69,831 75,958 83,018 -
Tax -19,559 -6,685 -9,162 -16,700 -25,955 -9,404 -13,444 28.24%
NP -61,714 -28,893 9,504 57,236 43,876 66,554 69,574 -
-
NP to SH -56,638 -23,120 18,934 58,824 40,744 61,642 64,244 -
-
Tax Rate - - 49.08% 22.59% 37.17% 12.38% 16.19% -
Total Cost 850,266 808,890 801,732 651,112 859,826 736,406 677,206 16.30%
-
Net Worth 635,362 680,890 717,307 720,503 667,892 655,515 606,658 3.11%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 635,362 680,890 717,307 720,503 667,892 655,515 606,658 3.11%
NOSH 907,660 907,853 910,288 907,777 859,578 843,649 813,215 7.56%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -7.83% -3.70% 1.17% 8.08% 4.86% 8.29% 9.32% -
ROE -8.91% -3.40% 2.64% 8.16% 6.10% 9.40% 10.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 86.88 85.92 89.12 78.03 105.13 95.18 91.83 -3.61%
EPS -6.24 -2.55 2.08 6.48 4.74 7.31 7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.788 0.7937 0.777 0.777 0.746 -4.13%
Adjusted Per Share Value based on latest NOSH - 907,777
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.80 17.61 18.31 15.99 20.40 18.13 16.86 3.66%
EPS -1.28 -0.52 0.43 1.33 0.92 1.39 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1434 0.1537 0.1619 0.1627 0.1508 0.148 0.137 3.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.75 1.10 1.36 2.55 2.51 2.71 -
P/RPS 0.81 0.87 1.23 1.74 2.43 2.64 2.95 -57.58%
P/EPS -11.22 -29.45 52.88 20.99 53.80 34.35 34.30 -
EY -8.91 -3.40 1.89 4.76 1.86 2.91 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.40 1.71 3.28 3.23 3.63 -57.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 -
Price 0.86 0.68 0.77 1.52 2.05 2.52 2.35 -
P/RPS 0.99 0.79 0.86 1.95 1.95 2.65 2.56 -46.76%
P/EPS -13.78 -26.70 37.02 23.46 43.25 34.49 29.75 -
EY -7.26 -3.75 2.70 4.26 2.31 2.90 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.91 0.98 1.92 2.64 3.24 3.15 -46.42%

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