[MRCB] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Revenue 90,319 0 53,007 0 48,861 0 35,557 246.18%
PBT -18,837 0 4,626 0 225,585 0 -4,558 562.06%
Tax -2,755 0 -10,835 0 4,680 0 2,212 -
NP -21,592 0 -6,209 0 230,265 0 -2,346 1823.59%
-
NP to SH -21,592 0 -6,209 0 230,265 0 -2,346 1823.59%
-
Tax Rate - - 234.22% - -2.07% - - -
Total Cost 111,911 0 59,216 0 -181,404 0 37,903 323.01%
-
Net Worth 720,060 0 856,453 0 787,178 279,565 275,948 258.82%
Dividend
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Net Worth 720,060 0 856,453 0 787,178 279,565 275,948 258.82%
NOSH 1,090,505 970,156 970,156 976,526 976,526 977,500 977,500 15.68%
Ratio Analysis
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
NP Margin -23.91% 0.00% -11.71% 0.00% 471.27% 0.00% -6.60% -
ROE -3.00% 0.00% -0.72% 0.00% 29.25% 0.00% -0.85% -
Per Share
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
RPS 8.28 0.00 5.46 0.00 5.00 0.00 3.64 198.86%
EPS -1.98 0.00 -0.64 0.00 23.58 0.00 -0.24 1562.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6603 0.00 0.8828 0.00 0.8061 0.286 0.2823 210.16%
Adjusted Per Share Value based on latest NOSH - 976,526
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
RPS 2.02 0.00 1.19 0.00 1.09 0.00 0.80 243.44%
EPS -0.48 0.00 -0.14 0.00 5.15 0.00 -0.05 1934.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.00 0.1917 0.00 0.1762 0.0626 0.0618 258.64%
Price Multiplier on Financial Quarter End Date
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Date 29/08/03 30/06/03 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 -
Price 0.95 1.08 0.99 0.90 0.90 0.77 0.93 -
P/RPS 11.47 0.00 18.12 0.00 17.99 0.00 0.00 -
P/EPS -47.98 0.00 -154.69 0.00 3.82 0.00 0.00 -
EY -2.08 0.00 -0.65 0.00 26.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.00 1.12 0.00 1.12 2.69 0.00 -
Price Multiplier on Announcement Date
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Date 29/10/03 - 25/07/03 - 29/04/03 - 30/01/03 -
Price 1.05 0.00 1.10 0.00 0.87 0.00 1.02 -
P/RPS 12.68 0.00 20.13 0.00 17.39 0.00 0.00 -
P/EPS -53.03 0.00 -171.88 0.00 3.69 0.00 0.00 -
EY -1.89 0.00 -0.58 0.00 27.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.00 1.25 0.00 1.08 0.00 0.00 -

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

Post a Comment