[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 75.94%
YoY- 163.45%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 276,803 527,929 370,796 190,862 100,013 323,825 176,022 35.26%
PBT 12,627 30,266 21,929 21,086 19,334 18,621 3,833 121.55%
Tax -533 2,907 -1,226 121 -423 -1,896 -728 -18.78%
NP 12,094 33,173 20,703 21,207 18,911 16,725 3,105 147.76%
-
NP to SH 12,846 33,784 14,491 11,461 6,514 13,766 -939 -
-
Tax Rate 4.22% -9.60% 5.59% -0.57% 2.19% 10.18% 18.99% -
Total Cost 264,709 494,756 350,093 169,655 81,102 307,100 172,917 32.86%
-
Net Worth 473,667 440,310 495,377 492,284 1,408,313 481,077 463,396 1.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 473,667 440,310 495,377 492,284 1,408,313 481,077 463,396 1.47%
NOSH 778,545 768,430 766,719 769,194 2,224,823 769,724 782,500 -0.33%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.37% 6.28% 5.58% 11.11% 18.91% 5.16% 1.76% -
ROE 2.71% 7.67% 2.93% 2.33% 0.46% 2.86% -0.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.55 68.70 48.36 24.81 4.50 42.07 22.49 35.73%
EPS 1.65 4.40 1.89 1.49 0.85 1.79 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.573 0.6461 0.64 0.633 0.625 0.5922 1.81%
Adjusted Per Share Value based on latest NOSH - 772,968
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.25 11.92 8.37 4.31 2.26 7.31 3.97 35.36%
EPS 0.29 0.76 0.33 0.26 0.15 0.31 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0994 0.1118 0.1111 0.3179 0.1086 0.1046 1.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.24 1.04 0.78 0.77 0.63 0.54 0.65 -
P/RPS 6.30 1.51 1.61 3.10 14.01 1.28 2.89 68.20%
P/EPS 135.76 23.66 41.27 51.68 215.17 30.19 -541.67 -
EY 0.74 4.23 2.42 1.94 0.46 3.31 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.82 1.21 1.20 1.00 0.86 1.10 123.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 17/11/05 -
Price 2.22 1.83 0.88 0.74 0.69 0.57 0.57 -
P/RPS 6.24 2.66 1.82 2.98 15.35 1.35 2.53 82.64%
P/EPS 134.55 41.62 46.56 49.66 235.67 31.87 -475.00 -
EY 0.74 2.40 2.15 2.01 0.42 3.14 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.19 1.36 1.16 1.09 0.91 0.96 143.80%

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