[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 94.8%
YoY- -106.34%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 190,862 100,013 323,825 176,022 68,856 21,998 188,301 0.90%
PBT 21,086 19,334 18,621 3,833 -22,636 -16,461 23,953 -8.16%
Tax 121 -423 -1,896 -728 -345 1,571 7,910 -93.88%
NP 21,207 18,911 16,725 3,105 -22,981 -14,890 31,863 -23.82%
-
NP to SH 11,461 6,514 13,766 -939 -18,062 -17,441 31,863 -49.51%
-
Tax Rate -0.57% 2.19% 10.18% 18.99% - - -33.02% -
Total Cost 169,655 81,102 307,100 172,917 91,837 36,888 156,438 5.57%
-
Net Worth 492,284 1,408,313 481,077 463,396 438,022 441,634 445,237 6.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 492,284 1,408,313 481,077 463,396 438,022 441,634 445,237 6.94%
NOSH 769,194 2,224,823 769,724 782,500 768,595 767,525 767,783 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.11% 18.91% 5.16% 1.76% -33.38% -67.69% 16.92% -
ROE 2.33% 0.46% 2.86% -0.20% -4.12% -3.95% 7.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.81 4.50 42.07 22.49 8.96 2.87 24.53 0.76%
EPS 1.49 0.85 1.79 -0.12 -2.35 -1.94 4.15 -49.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.633 0.625 0.5922 0.5699 0.5754 0.5799 6.81%
Adjusted Per Share Value based on latest NOSH - 767,847
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.31 2.26 7.31 3.97 1.55 0.50 4.25 0.94%
EPS 0.26 0.15 0.31 -0.02 -0.41 -0.39 0.72 -49.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.3179 0.1086 0.1046 0.0989 0.0997 0.1005 6.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.63 0.54 0.65 0.49 0.67 0.77 -
P/RPS 3.10 14.01 1.28 2.89 5.47 23.38 3.14 -0.85%
P/EPS 51.68 215.17 30.19 -541.67 -20.85 -29.48 18.55 98.36%
EY 1.94 0.46 3.31 -0.18 -4.80 -3.39 5.39 -49.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.86 1.10 0.86 1.16 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 -
Price 0.74 0.69 0.57 0.57 0.58 0.47 0.70 -
P/RPS 2.98 15.35 1.35 2.53 6.47 16.40 2.85 3.02%
P/EPS 49.66 235.67 31.87 -475.00 -24.68 -20.68 16.87 105.80%
EY 2.01 0.42 3.14 -0.21 -4.05 -4.83 5.93 -51.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.91 0.96 1.02 0.82 1.21 -2.78%

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