[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

MRCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Quarter Result
Revenue	179,380	228,531	177,087	301,481	228,831	96,587	276,803	-25.05%
YoY %	-21.51%	29.05%	-41.26%	31.75%	136.92%	-65.11%	-	-
Horiz. %	64.80%	82.56%	63.98%	108.92%	82.67%	34.89%	100.00%	-
PBT	-25,989	-9,151	18,484	12,862	15,460	28,882	12,627	-
YoY %	-184.00%	-149.51%	43.71%	-16.80%	-46.47%	128.73%	-	-
Horiz. %	-205.82%	-72.47%	146.38%	101.86%	122.44%	228.73%	100.00%	-
Tax	-433	-406	-4,175	-18,902	-331	-6,189	-533	-12.90%
YoY %	-6.65%	90.28%	77.91%	-5,610.57%	94.65%	-1,061.16%	-	-
Horiz. %	81.24%	76.17%	783.30%	3,546.34%	62.10%	1,161.16%	100.00%	-
NP	-26,422	-9,557	14,309	-6,040	15,129	22,693	12,094	-
YoY %	-176.47%	-166.79%	336.90%	-139.92%	-33.33%	87.64%	-	-
Horiz. %	-218.47%	-79.02%	118.31%	-49.94%	125.10%	187.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-26,807	-5,239	14,706	-5,488	14,110	19,276	12,846	-
YoY %	-411.68%	-135.62%	367.97%	-138.89%	-26.80%	50.05%	-	-
Horiz. %	-208.68%	-40.78%	114.48%	-42.72%	109.84%	150.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	22.59%	146.96%	2.14%	21.43%	4.22%	-
YoY %	-	-	-84.63%	6,767.29%	-90.01%	407.82%	-	-
Horiz. %	-	-	535.31%	3,482.46%	50.71%	507.82%	100.00%	-
Total Cost	205,802	238,088	162,778	307,521	213,702	73,894	264,709	-15.40%
YoY %	-13.56%	46.27%	-47.07%	43.90%	189.20%	-72.08%	-	-
Horiz. %	77.75%	89.94%	61.49%	116.17%	80.73%	27.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	681,533	711,781	720,503	710,695	702,786	633,475	473,667	27.36%
YoY %	-4.25%	-1.21%	1.38%	1.13%	10.94%	33.74%	-	-
Horiz. %	143.88%	150.27%	152.11%	150.04%	148.37%	133.74%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	681,533	711,781	720,503	710,695	702,786	633,475	473,667	27.36%
YoY %	-4.25%	-1.21%	1.38%	1.13%	10.94%	33.74%	-	-
Horiz. %	143.88%	150.27%	152.11%	150.04%	148.37%	133.74%	100.00%	-
NOSH	908,711	903,275	907,777	914,666	904,487	849,163	778,545	10.82%
YoY %	0.60%	-0.50%	-0.75%	1.13%	6.52%	9.07%	-	-
Horiz. %	116.72%	116.02%	116.60%	117.48%	116.18%	109.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	-14.73%	-4.18%	8.08%	-2.00%	6.61%	23.49%	4.37%	-
YoY %	-252.39%	-151.73%	504.00%	-130.26%	-71.86%	437.53%	-	-
Horiz. %	-337.07%	-95.65%	184.90%	-45.77%	151.26%	537.53%	100.00%	-
ROE	-3.93%	-0.74%	2.04%	-0.77%	2.01%	3.04%	2.71%	-
YoY %	-431.08%	-136.27%	364.94%	-138.31%	-33.88%	12.18%	-	-
Horiz. %	-145.02%	-27.31%	75.28%	-28.41%	74.17%	112.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	19.74	25.30	19.51	32.96	25.30	11.37	35.55	-32.37%
YoY %	-21.98%	29.68%	-40.81%	30.28%	122.52%	-68.02%	-	-
Horiz. %	55.53%	71.17%	54.88%	92.71%	71.17%	31.98%	100.00%	-
EPS	-2.95	-0.58	1.62	-0.60	1.56	2.27	1.65	-
YoY %	-408.62%	-135.80%	370.00%	-138.46%	-31.28%	37.58%	-	-
Horiz. %	-178.79%	-35.15%	98.18%	-36.36%	94.55%	137.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.75	0.788	0.7937	0.777	0.777	0.746	0.6084	14.92%
YoY %	-4.82%	-0.72%	2.15%	0.00%	4.16%	22.62%	-	-
Horiz. %	123.27%	129.52%	130.46%	127.71%	127.71%	122.62%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 914,666
RPS	4.05	5.16	4.00	6.81	5.17	2.18	6.25	-25.05%
YoY %	-21.51%	29.00%	-41.26%	31.72%	137.16%	-65.12%	-	-
Horiz. %	64.80%	82.56%	64.00%	108.96%	82.72%	34.88%	100.00%	-
EPS	-0.61	-0.12	0.33	-0.12	0.32	0.44	0.29	-
YoY %	-408.33%	-136.36%	375.00%	-137.50%	-27.27%	51.72%	-	-
Horiz. %	-210.34%	-41.38%	113.79%	-41.38%	110.34%	151.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1539	0.1607	0.1627	0.1604	0.1587	0.143	0.1069	27.41%
YoY %	-4.23%	-1.23%	1.43%	1.07%	10.98%	33.77%	-	-
Horiz. %	143.97%	150.33%	152.20%	150.05%	148.46%	133.77%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-12.64%	-37.59%	-9.95%	-21.98%	-58.37%	278.25%	-	-
Horiz. %	60.32%	69.05%	110.63%	122.86%	157.46%	378.25%	100.00%	-
P/EPS	-25.42	-189.66	83.95	-425.00	160.90	119.38	135.76	-
YoY %	86.60%	-325.92%	119.75%	-364.14%	34.78%	-12.07%	-	-
Horiz. %	-18.72%	-139.70%	61.84%	-313.05%	118.52%	87.93%	100.00%	-
EY	-3.93	-0.53	1.19	-0.24	0.62	0.84	0.74	-
YoY %	-641.51%	-144.54%	595.83%	-138.71%	-26.19%	13.51%	-	-
Horiz. %	-531.08%	-71.62%	160.81%	-32.43%	83.78%	113.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.00	1.40	1.71	3.28	3.23	3.63	3.68	-57.94%
YoY %	-28.57%	-18.13%	-47.87%	1.55%	-11.02%	-1.36%	-	-
Horiz. %	27.17%	38.04%	46.47%	89.13%	87.77%	98.64%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	13.16%	-60.98%	25.24%	-37.55%	-51.79%	231.09%	-	-
Horiz. %	55.13%	48.72%	124.84%	99.68%	159.62%	331.09%	100.00%	-
P/EPS	-23.05	-132.76	93.83	-341.67	161.54	103.52	134.55	-
YoY %	82.64%	-241.49%	127.46%	-311.51%	56.05%	-23.06%	-	-
Horiz. %	-17.13%	-98.67%	69.74%	-253.94%	120.06%	76.94%	100.00%	-
EY	-4.34	-0.75	1.07	-0.29	0.62	0.97	0.74	-
YoY %	-478.67%	-170.09%	468.97%	-146.77%	-36.08%	31.08%	-	-
Horiz. %	-586.49%	-101.35%	144.59%	-39.19%	83.78%	131.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	0.98	1.92	2.64	3.24	3.15	3.65	-60.28%
YoY %	-7.14%	-48.96%	-27.27%	-18.52%	2.86%	-13.70%	-	-
Horiz. %	24.93%	26.85%	52.60%	72.33%	88.77%	86.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos