[MRCB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -33.42%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 301,481 228,831 96,587 276,803 157,133 179,934 90,849 121.99%
PBT 12,862 15,460 28,882 12,627 8,337 843 1,752 276.36%
Tax -18,902 -331 -6,189 -533 4,133 -1,347 544 -
NP -6,040 15,129 22,693 12,094 12,470 -504 2,296 -
-
NP to SH -5,488 14,110 19,276 12,846 19,293 3,030 4,947 -
-
Tax Rate 146.96% 2.14% 21.43% 4.22% -49.57% 159.79% -31.05% -
Total Cost 307,521 213,702 73,894 264,709 144,663 180,438 88,553 128.80%
-
Net Worth 710,695 702,786 633,475 473,667 441,089 501,970 494,699 27.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 710,695 702,786 633,475 473,667 441,089 501,970 494,699 27.23%
NOSH 914,666 904,487 849,163 778,545 769,789 776,923 772,968 11.84%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -2.00% 6.61% 23.49% 4.37% 7.94% -0.28% 2.53% -
ROE -0.77% 2.01% 3.04% 2.71% 4.37% 0.60% 1.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.96 25.30 11.37 35.55 20.41 23.16 11.75 98.52%
EPS -0.60 1.56 2.27 1.65 2.51 0.39 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.777 0.746 0.6084 0.573 0.6461 0.64 13.76%
Adjusted Per Share Value based on latest NOSH - 778,545
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.81 5.17 2.18 6.25 3.55 4.06 2.05 122.14%
EPS -0.12 0.32 0.44 0.29 0.44 0.07 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1587 0.143 0.1069 0.0996 0.1133 0.1117 27.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.55 2.51 2.71 2.24 1.04 0.78 0.77 -
P/RPS 7.74 9.92 23.83 6.30 5.09 3.37 6.55 11.73%
P/EPS -425.00 160.90 119.38 135.76 41.50 200.00 120.31 -
EY -0.24 0.62 0.84 0.74 2.41 0.50 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.23 3.63 3.68 1.82 1.21 1.20 95.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 -
Price 2.05 2.52 2.35 2.22 1.83 0.88 0.74 -
P/RPS 6.22 9.96 20.66 6.24 8.97 3.80 6.30 -0.84%
P/EPS -341.67 161.54 103.52 134.55 73.02 225.64 115.63 -
EY -0.29 0.62 0.97 0.74 1.37 0.44 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.24 3.15 3.65 3.19 1.36 1.16 72.76%

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