[MRCB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -24.06%
YoY- 255.96%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 276,803 157,133 179,934 90,849 100,013 147,803 107,166 88.36%
PBT 12,627 8,337 843 1,752 19,334 14,788 26,469 -38.97%
Tax -533 4,133 -1,347 544 -423 -1,168 -383 24.67%
NP 12,094 12,470 -504 2,296 18,911 13,620 26,086 -40.12%
-
NP to SH 12,846 19,293 3,030 4,947 6,514 14,705 17,123 -17.45%
-
Tax Rate 4.22% -49.57% 159.79% -31.05% 2.19% 7.90% 1.45% -
Total Cost 264,709 144,663 180,438 88,553 81,102 134,183 81,080 120.23%
-
Net Worth 473,667 441,089 501,970 494,699 1,408,313 481,494 454,719 2.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 473,667 441,089 501,970 494,699 1,408,313 481,494 454,719 2.76%
NOSH 778,545 769,789 776,923 772,968 2,224,823 770,391 767,847 0.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.37% 7.94% -0.28% 2.53% 18.91% 9.21% 24.34% -
ROE 2.71% 4.37% 0.60% 1.00% 0.46% 3.05% 3.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.55 20.41 23.16 11.75 4.50 19.19 13.96 86.58%
EPS 1.65 2.51 0.39 0.64 0.85 1.91 2.23 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.573 0.6461 0.64 0.633 0.625 0.5922 1.81%
Adjusted Per Share Value based on latest NOSH - 772,968
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.20 3.52 4.03 2.03 2.24 3.31 2.40 88.38%
EPS 0.29 0.43 0.07 0.11 0.15 0.33 0.38 -16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.0987 0.1124 0.1107 0.3152 0.1078 0.1018 2.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.24 1.04 0.78 0.77 0.63 0.54 0.65 -
P/RPS 6.30 5.09 3.37 6.55 14.01 2.81 4.66 22.28%
P/EPS 135.76 41.50 200.00 120.31 215.17 28.29 29.15 179.14%
EY 0.74 2.41 0.50 0.83 0.46 3.53 3.43 -64.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.82 1.21 1.20 1.00 0.86 1.10 123.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 17/11/05 -
Price 2.22 1.83 0.88 0.74 0.69 0.57 0.57 -
P/RPS 6.24 8.97 3.80 6.30 15.35 2.97 4.08 32.77%
P/EPS 134.55 73.02 225.64 115.63 235.67 29.86 25.56 202.91%
EY 0.74 1.37 0.44 0.86 0.42 3.35 3.91 -67.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.19 1.36 1.16 1.09 0.91 0.96 143.80%

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