[MRCB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 435.7%
YoY- 136.09%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,166 46,858 21,998 59,591 64,536 45,123 19,051 215.96%
PBT 26,469 -6,175 -16,461 -5,237 9,958 5,605 13,627 55.61%
Tax -383 635 1,571 22,283 -6,776 -1,207 -6,390 -84.65%
NP 26,086 -5,540 -14,890 17,046 3,182 4,398 7,237 134.90%
-
NP to SH 17,123 -3,172 -17,441 17,046 3,182 4,398 7,237 77.46%
-
Tax Rate 1.45% - - - 68.05% 21.53% 46.89% -
Total Cost 81,080 52,398 36,888 42,545 61,354 40,725 11,814 260.71%
-
Net Worth 454,719 440,907 441,634 445,269 424,039 432,855 428,599 4.01%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 454,719 440,907 441,634 445,269 424,039 432,855 428,599 4.01%
NOSH 767,847 773,658 767,525 767,837 757,619 771,578 769,893 -0.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 24.34% -11.82% -67.69% 28.60% 4.93% 9.75% 37.99% -
ROE 3.77% -0.72% -3.95% 3.83% 0.75% 1.02% 1.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.96 6.06 2.87 7.76 8.52 5.85 2.47 216.95%
EPS 2.23 -0.41 -1.94 2.22 0.42 0.57 0.94 77.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5699 0.5754 0.5799 0.5597 0.561 0.5567 4.20%
Adjusted Per Share Value based on latest NOSH - 767,837
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.42 1.06 0.50 1.35 1.46 1.02 0.43 216.06%
EPS 0.39 -0.07 -0.39 0.38 0.07 0.10 0.16 81.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0995 0.0997 0.1005 0.0957 0.0977 0.0968 4.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.65 0.49 0.67 0.77 0.75 0.71 0.93 -
P/RPS 4.66 8.09 23.38 9.92 8.80 12.14 37.58 -75.10%
P/EPS 29.15 -119.51 -29.48 34.68 178.57 124.56 98.94 -55.69%
EY 3.43 -0.84 -3.39 2.88 0.56 0.80 1.01 125.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.86 1.16 1.33 1.34 1.27 1.67 -24.27%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 17/08/05 20/05/05 02/03/05 08/11/04 30/08/04 20/05/04 -
Price 0.57 0.58 0.47 0.70 0.76 0.72 0.70 -
P/RPS 4.08 9.58 16.40 9.02 8.92 12.31 28.29 -72.46%
P/EPS 25.56 -141.46 -20.68 31.53 180.95 126.32 74.47 -50.94%
EY 3.91 -0.71 -4.83 3.17 0.55 0.79 1.34 104.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 0.82 1.21 1.36 1.28 1.26 -16.56%

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