[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 133.14%
YoY- 145.42%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 602,221 373,390 276,803 527,929 370,796 190,862 100,013 230.61%
PBT 56,969 41,509 12,627 30,266 21,929 21,086 19,334 105.39%
Tax -7,053 -6,722 -533 2,907 -1,226 121 -423 551.54%
NP 49,916 34,787 12,094 33,173 20,703 21,207 18,911 90.88%
-
NP to SH 46,232 32,122 12,846 33,784 14,491 11,461 6,514 268.87%
-
Tax Rate 12.38% 16.19% 4.22% -9.60% 5.59% -0.57% 2.19% -
Total Cost 552,305 338,603 264,709 494,756 350,093 169,655 81,102 258.85%
-
Net Worth 655,515 606,658 473,667 440,310 495,377 492,284 1,408,313 -39.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 655,515 606,658 473,667 440,310 495,377 492,284 1,408,313 -39.91%
NOSH 843,649 813,215 778,545 768,430 766,719 769,194 2,224,823 -47.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.29% 9.32% 4.37% 6.28% 5.58% 11.11% 18.91% -
ROE 7.05% 5.29% 2.71% 7.67% 2.93% 2.33% 0.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 71.38 45.92 35.55 68.70 48.36 24.81 4.50 530.24%
EPS 5.48 3.95 1.65 4.40 1.89 1.49 0.85 246.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.746 0.6084 0.573 0.6461 0.64 0.633 14.62%
Adjusted Per Share Value based on latest NOSH - 769,789
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.48 8.36 6.20 11.82 8.30 4.27 2.24 230.48%
EPS 1.03 0.72 0.29 0.76 0.32 0.26 0.15 260.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1358 0.106 0.0986 0.1109 0.1102 0.3152 -39.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.51 2.71 2.24 1.04 0.78 0.77 0.63 -
P/RPS 3.52 5.90 6.30 1.51 1.61 3.10 14.01 -60.14%
P/EPS 45.80 68.61 135.76 23.66 41.27 51.68 215.17 -64.31%
EY 2.18 1.46 0.74 4.23 2.42 1.94 0.46 181.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.63 3.68 1.82 1.21 1.20 1.00 118.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 -
Price 2.52 2.35 2.22 1.83 0.88 0.74 0.69 -
P/RPS 3.53 5.12 6.24 2.66 1.82 2.98 15.35 -62.43%
P/EPS 45.99 59.49 134.55 41.62 46.56 49.66 235.67 -66.32%
EY 2.17 1.68 0.74 2.40 2.15 2.01 0.42 198.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.15 3.65 3.19 1.36 1.16 1.09 106.59%

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