[MRCB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 367.97%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 203,554 179,380 228,531 177,087 301,481 228,831 96,587 64.00%
PBT -25,499 -25,989 -9,151 18,484 12,862 15,460 28,882 -
Tax -14,545 -433 -406 -4,175 -18,902 -331 -6,189 76.30%
NP -40,044 -26,422 -9,557 14,309 -6,040 15,129 22,693 -
-
NP to SH -39,298 -26,807 -5,239 14,706 -5,488 14,110 19,276 -
-
Tax Rate - - - 22.59% 146.96% 2.14% 21.43% -
Total Cost 243,598 205,802 238,088 162,778 307,521 213,702 73,894 120.70%
-
Net Worth 635,302 681,533 711,781 720,503 710,695 702,786 633,475 0.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 635,302 681,533 711,781 720,503 710,695 702,786 633,475 0.19%
NOSH 907,575 908,711 903,275 907,777 914,666 904,487 849,163 4.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.67% -14.73% -4.18% 8.08% -2.00% 6.61% 23.49% -
ROE -6.19% -3.93% -0.74% 2.04% -0.77% 2.01% 3.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.43 19.74 25.30 19.51 32.96 25.30 11.37 56.97%
EPS -4.33 -2.95 -0.58 1.62 -0.60 1.56 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.788 0.7937 0.777 0.777 0.746 -4.13%
Adjusted Per Share Value based on latest NOSH - 907,777
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.56 4.02 5.12 3.96 6.75 5.12 2.16 64.19%
EPS -0.88 -0.60 -0.12 0.33 -0.12 0.32 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1526 0.1593 0.1613 0.1591 0.1573 0.1418 0.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.75 1.10 1.36 2.55 2.51 2.71 -
P/RPS 3.12 3.80 4.35 6.97 7.74 9.92 23.83 -74.05%
P/EPS -16.17 -25.42 -189.66 83.95 -425.00 160.90 119.38 -
EY -6.19 -3.93 -0.53 1.19 -0.24 0.62 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.40 1.71 3.28 3.23 3.63 -57.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 -
Price 0.86 0.68 0.77 1.52 2.05 2.52 2.35 -
P/RPS 3.83 3.44 3.04 7.79 6.22 9.96 20.66 -67.32%
P/EPS -19.86 -23.05 -132.76 93.83 -341.67 161.54 103.52 -
EY -5.03 -4.34 -0.75 1.07 -0.29 0.62 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.91 0.98 1.92 2.64 3.24 3.15 -46.42%

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