[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.56%
YoY- 6335.95%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,067,579 634,461 363,552 189,677 921,616 639,947 382,839 97.74%
PBT 97,575 48,286 33,280 14,978 46,492 23,127 11,145 323.11%
Tax -23,781 -13,688 -9,068 -3,946 -9,009 905 1,376 -
NP 73,794 34,598 24,212 11,032 37,483 24,032 12,521 225.22%
-
NP to SH 67,268 25,766 22,090 9,847 34,624 22,212 12,195 211.21%
-
Tax Rate 24.37% 28.35% 27.25% 26.35% 19.38% -3.91% -12.35% -
Total Cost 993,785 599,863 339,340 178,645 884,133 615,915 370,318 92.76%
-
Net Worth 1,205,380 1,114,411 1,069,301 921,170 670,726 659,107 651,613 50.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 9,063 - - -
Div Payout % - - - - 26.18% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,205,380 1,114,411 1,069,301 921,170 670,726 659,107 651,613 50.52%
NOSH 1,296,107 1,269,261 1,213,736 1,058,817 906,387 906,612 910,074 26.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.91% 5.45% 6.66% 5.82% 4.07% 3.76% 3.27% -
ROE 5.58% 2.31% 2.07% 1.07% 5.16% 3.37% 1.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.37 49.99 29.95 17.91 101.68 70.59 42.07 56.31%
EPS 5.19 2.03 1.82 0.93 3.82 2.45 1.34 146.02%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.93 0.878 0.881 0.87 0.74 0.727 0.716 18.98%
Adjusted Per Share Value based on latest NOSH - 1,058,817
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.90 14.20 8.14 4.25 20.63 14.32 8.57 97.75%
EPS 1.51 0.58 0.49 0.22 0.78 0.50 0.27 214.08%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.2698 0.2494 0.2394 0.2062 0.1501 0.1475 0.1459 50.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 2.10 1.56 1.65 1.37 1.36 1.26 -
P/RPS 2.42 4.20 5.21 9.21 1.35 1.93 3.00 -13.31%
P/EPS 38.34 103.45 85.71 177.42 35.86 55.51 94.03 -44.92%
EY 2.61 0.97 1.17 0.56 2.79 1.80 1.06 82.04%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 2.14 2.39 1.77 1.90 1.85 1.87 1.76 13.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 09/02/11 22/11/10 24/08/10 18/05/10 23/02/10 17/11/09 27/08/09 -
Price 2.21 2.15 1.67 1.55 1.37 1.36 1.29 -
P/RPS 2.68 4.30 5.58 8.65 1.35 1.93 3.07 -8.63%
P/EPS 42.58 105.91 91.76 166.67 35.86 55.51 96.27 -41.86%
EY 2.35 0.94 1.09 0.60 2.79 1.80 1.04 71.94%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 2.38 2.45 1.90 1.78 1.85 1.87 1.80 20.40%

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