[MRCB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -138.89%
YoY- -128.45%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 179,380 228,531 177,087 301,481 228,831 96,587 276,803 -25.05%
PBT -25,989 -9,151 18,484 12,862 15,460 28,882 12,627 -
Tax -433 -406 -4,175 -18,902 -331 -6,189 -533 -12.90%
NP -26,422 -9,557 14,309 -6,040 15,129 22,693 12,094 -
-
NP to SH -26,807 -5,239 14,706 -5,488 14,110 19,276 12,846 -
-
Tax Rate - - 22.59% 146.96% 2.14% 21.43% 4.22% -
Total Cost 205,802 238,088 162,778 307,521 213,702 73,894 264,709 -15.40%
-
Net Worth 681,533 711,781 720,503 710,695 702,786 633,475 473,667 27.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 681,533 711,781 720,503 710,695 702,786 633,475 473,667 27.36%
NOSH 908,711 903,275 907,777 914,666 904,487 849,163 778,545 10.82%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -14.73% -4.18% 8.08% -2.00% 6.61% 23.49% 4.37% -
ROE -3.93% -0.74% 2.04% -0.77% 2.01% 3.04% 2.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.74 25.30 19.51 32.96 25.30 11.37 35.55 -32.37%
EPS -2.95 -0.58 1.62 -0.60 1.56 2.27 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.788 0.7937 0.777 0.777 0.746 0.6084 14.92%
Adjusted Per Share Value based on latest NOSH - 914,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.02 5.12 3.96 6.75 5.12 2.16 6.20 -25.02%
EPS -0.60 -0.12 0.33 -0.12 0.32 0.43 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1526 0.1593 0.1613 0.1591 0.1573 0.1418 0.106 27.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 1.10 1.36 2.55 2.51 2.71 2.24 -
P/RPS 3.80 4.35 6.97 7.74 9.92 23.83 6.30 -28.54%
P/EPS -25.42 -189.66 83.95 -425.00 160.90 119.38 135.76 -
EY -3.93 -0.53 1.19 -0.24 0.62 0.84 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.71 3.28 3.23 3.63 3.68 -57.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 -
Price 0.68 0.77 1.52 2.05 2.52 2.35 2.22 -
P/RPS 3.44 3.04 7.79 6.22 9.96 20.66 6.24 -32.69%
P/EPS -23.05 -132.76 93.83 -341.67 161.54 103.52 134.55 -
EY -4.34 -0.75 1.07 -0.29 0.62 0.97 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.92 2.64 3.24 3.15 3.65 -60.28%

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