[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
09-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 161.07%
YoY- 94.28%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 742,690 456,338 221,497 1,067,579 634,461 363,552 189,677 148.21%
PBT 76,753 46,134 24,036 97,575 48,286 33,280 14,978 196.93%
Tax -4,736 -3,626 151 -23,781 -13,688 -9,068 -3,946 12.92%
NP 72,017 42,508 24,187 73,794 34,598 24,212 11,032 248.89%
-
NP to SH 63,393 38,532 21,602 67,268 25,766 22,090 9,847 245.67%
-
Tax Rate 6.17% 7.86% -0.63% 24.37% 28.35% 27.25% 26.35% -
Total Cost 670,673 413,830 197,310 993,785 599,863 339,340 178,645 141.35%
-
Net Worth 0 0 1,309,967 1,205,380 1,114,411 1,069,301 921,170 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 1,309,967 1,205,380 1,114,411 1,069,301 921,170 -
NOSH 1,383,989 1,386,586 1,384,743 1,296,107 1,269,261 1,213,736 1,058,817 19.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.70% 9.32% 10.92% 6.91% 5.45% 6.66% 5.82% -
ROE 0.00% 0.00% 1.65% 5.58% 2.31% 2.07% 1.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.66 32.91 16.00 82.37 49.99 29.95 17.91 107.68%
EPS 4.58 2.78 1.56 5.19 2.03 1.82 0.93 189.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.946 0.93 0.878 0.881 0.87 -
Adjusted Per Share Value based on latest NOSH - 1,378,803
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.62 10.21 4.96 23.90 14.20 8.14 4.25 148.00%
EPS 1.42 0.86 0.48 1.51 0.58 0.49 0.22 246.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2932 0.2698 0.2494 0.2394 0.2062 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.68 2.23 2.20 1.99 2.10 1.56 1.65 -
P/RPS 3.13 6.78 13.75 2.42 4.20 5.21 9.21 -51.26%
P/EPS 36.68 80.25 141.03 38.34 103.45 85.71 177.42 -65.00%
EY 2.73 1.25 0.71 2.61 0.97 1.17 0.56 187.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.33 2.14 2.39 1.77 1.90 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 11/08/11 26/05/11 09/02/11 22/11/10 24/08/10 18/05/10 -
Price 1.89 2.23 2.16 2.21 2.15 1.67 1.55 -
P/RPS 3.52 6.78 13.50 2.68 4.30 5.58 8.65 -45.05%
P/EPS 41.26 80.25 138.46 42.58 105.91 91.76 166.67 -60.54%
EY 2.42 1.25 0.72 2.35 0.94 1.09 0.60 153.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.28 2.38 2.45 1.90 1.78 -

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