[MRCB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 81.81%
YoY- -172.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 100,013 147,803 107,166 46,858 21,998 59,591 64,536 33.95%
PBT 19,334 14,788 26,469 -6,175 -16,461 -5,237 9,958 55.69%
Tax -423 -1,168 -383 635 1,571 22,283 -6,776 -84.28%
NP 18,911 13,620 26,086 -5,540 -14,890 17,046 3,182 228.45%
-
NP to SH 6,514 14,705 17,123 -3,172 -17,441 17,046 3,182 61.29%
-
Tax Rate 2.19% 7.90% 1.45% - - - 68.05% -
Total Cost 81,102 134,183 81,080 52,398 36,888 42,545 61,354 20.46%
-
Net Worth 1,408,313 481,494 454,719 440,907 441,634 445,269 424,039 122.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,408,313 481,494 454,719 440,907 441,634 445,269 424,039 122.76%
NOSH 2,224,823 770,391 767,847 773,658 767,525 767,837 757,619 105.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.91% 9.21% 24.34% -11.82% -67.69% 28.60% 4.93% -
ROE 0.46% 3.05% 3.77% -0.72% -3.95% 3.83% 0.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.50 19.19 13.96 6.06 2.87 7.76 8.52 -34.68%
EPS 0.85 1.91 2.23 -0.41 -1.94 2.22 0.42 60.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.633 0.625 0.5922 0.5699 0.5754 0.5799 0.5597 8.55%
Adjusted Per Share Value based on latest NOSH - 773,658
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.26 3.34 2.42 1.06 0.50 1.35 1.46 33.85%
EPS 0.15 0.33 0.39 -0.07 -0.39 0.38 0.07 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.1087 0.1027 0.0995 0.0997 0.1005 0.0957 122.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.63 0.54 0.65 0.49 0.67 0.77 0.75 -
P/RPS 14.01 2.81 4.66 8.09 23.38 9.92 8.80 36.38%
P/EPS 215.17 28.29 29.15 -119.51 -29.48 34.68 178.57 13.24%
EY 0.46 3.53 3.43 -0.84 -3.39 2.88 0.56 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.10 0.86 1.16 1.33 1.34 -17.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 08/11/04 -
Price 0.69 0.57 0.57 0.58 0.47 0.70 0.76 -
P/RPS 15.35 2.97 4.08 9.58 16.40 9.02 8.92 43.65%
P/EPS 235.67 29.86 25.56 -141.46 -20.68 31.53 180.95 19.27%
EY 0.42 3.35 3.91 -0.71 -4.83 3.17 0.55 -16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.91 0.96 1.02 0.82 1.21 1.36 -13.72%

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