[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -226.63%
YoY- -239.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 639,947 382,839 152,595 788,552 584,998 405,618 177,087 135.30%
PBT 23,127 11,145 2,008 -42,155 -16,656 9,333 18,484 16.09%
Tax 905 1,376 -1,542 -19,559 -5,014 -4,581 -4,175 -
NP 24,032 12,521 466 -61,714 -21,670 4,752 14,309 41.24%
-
NP to SH 22,212 12,195 153 -56,638 -17,340 9,467 14,706 31.60%
-
Tax Rate -3.91% -12.35% 76.79% - - 49.08% 22.59% -
Total Cost 615,915 370,318 152,129 850,266 606,668 400,866 162,778 142.62%
-
Net Worth 659,107 651,613 535,500 635,362 680,890 717,307 720,503 -5.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 659,107 651,613 535,500 635,362 680,890 717,307 720,503 -5.75%
NOSH 906,612 910,074 765,000 907,660 907,853 910,288 907,777 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.76% 3.27% 0.31% -7.83% -3.70% 1.17% 8.08% -
ROE 3.37% 1.87% 0.03% -8.91% -2.55% 1.32% 2.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 70.59 42.07 19.95 86.88 64.44 44.56 19.51 135.49%
EPS 2.45 1.34 0.02 -6.24 -1.91 1.04 1.62 31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.727 0.716 0.70 0.70 0.75 0.788 0.7937 -5.67%
Adjusted Per Share Value based on latest NOSH - 907,575
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.32 8.57 3.42 17.65 13.09 9.08 3.96 135.41%
EPS 0.50 0.27 0.00 -1.27 -0.39 0.21 0.33 31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1459 0.1199 0.1422 0.1524 0.1606 0.1613 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.36 1.26 0.85 0.70 0.75 1.10 1.36 -
P/RPS 1.93 3.00 4.26 0.81 1.16 2.47 6.97 -57.48%
P/EPS 55.51 94.03 4,250.00 -11.22 -39.27 105.77 83.95 -24.08%
EY 1.80 1.06 0.02 -8.91 -2.55 0.95 1.19 31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.76 1.21 1.00 1.00 1.40 1.71 6.13%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 -
Price 1.36 1.29 1.20 0.86 0.68 0.77 1.52 -
P/RPS 1.93 3.07 6.02 0.99 1.06 1.73 7.79 -60.51%
P/EPS 55.51 96.27 6,000.00 -13.78 -35.60 74.04 93.83 -29.50%
EY 1.80 1.04 0.02 -7.26 -2.81 1.35 1.07 41.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.80 1.71 1.23 0.91 0.98 1.92 -1.74%

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