[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 60.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Revenue 21,998 188,301 128,710 64,174 19,051 358,277 323,161 -86.65%
PBT -16,461 23,953 29,190 19,232 13,627 117,488 171,180 -
Tax 1,571 7,910 -14,373 -7,597 -6,390 -3,968 -10,431 -
NP -14,890 31,863 14,817 11,635 7,237 113,520 160,749 -
-
NP to SH -17,441 31,863 14,817 11,635 7,237 113,520 160,749 -
-
Tax Rate - -33.02% 49.24% 39.50% 46.89% 3.38% 6.09% -
Total Cost 36,888 156,438 113,893 52,539 11,814 244,757 162,412 -67.07%
-
Net Worth 441,634 445,237 429,693 432,267 428,599 518,407 583,565 -18.84%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Net Worth 441,634 445,237 429,693 432,267 428,599 518,407 583,565 -18.84%
NOSH 767,525 767,783 767,720 770,529 769,893 946,000 958,550 -15.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
NP Margin -67.69% 16.92% 11.51% 18.13% 37.99% 31.68% 49.74% -
ROE -3.95% 7.16% 3.45% 2.69% 1.69% 21.90% 27.55% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 2.87 24.53 16.77 8.33 2.47 37.87 33.71 -84.21%
EPS -1.94 4.15 1.93 1.51 0.94 12.00 16.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5799 0.5597 0.561 0.5567 0.548 0.6088 -4.14%
Adjusted Per Share Value based on latest NOSH - 771,578
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
RPS 0.49 4.21 2.88 1.44 0.43 8.02 7.23 -86.69%
EPS -0.39 0.71 0.33 0.26 0.16 2.54 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0997 0.0962 0.0968 0.0959 0.116 0.1306 -18.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 -
Price 0.67 0.77 0.75 0.71 0.93 0.91 0.95 -
P/RPS 23.38 3.14 4.47 8.52 37.58 0.00 2.82 388.06%
P/EPS -29.48 18.55 38.86 47.02 98.94 0.00 5.66 -
EY -3.39 5.39 2.57 2.13 1.01 0.00 17.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.33 1.34 1.27 1.67 1.66 1.56 -19.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 CAGR
Date 20/05/05 02/03/05 08/11/04 30/08/04 20/05/04 25/02/04 29/01/04 -
Price 0.47 0.70 0.76 0.72 0.70 1.09 0.97 -
P/RPS 16.40 2.85 4.53 8.64 28.29 0.00 2.88 268.29%
P/EPS -20.68 16.87 39.38 47.68 74.47 0.00 5.78 -
EY -4.83 5.93 2.54 2.10 1.34 0.00 17.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.21 1.36 1.28 1.26 1.99 1.59 -39.12%

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