[MRCB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.09%
YoY- 1898.57%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 704,719 527,929 518,599 445,831 401,840 323,825 235,613 107.73%
PBT 23,559 30,266 36,717 62,343 54,416 18,621 2,263 377.45%
Tax 2,797 2,907 -2,394 -1,430 -1,339 655 13,844 -65.60%
NP 26,356 33,173 34,323 60,913 53,077 19,276 16,107 38.90%
-
NP to SH 40,116 33,784 29,196 43,289 35,170 11,215 16,107 83.84%
-
Tax Rate -11.87% -9.60% 6.52% 2.29% 2.46% -3.52% -611.75% -
Total Cost 678,363 494,756 484,276 384,918 348,763 304,549 219,506 112.31%
-
Net Worth 473,667 441,089 501,970 494,699 1,408,313 481,494 454,719 2.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 473,667 441,089 501,970 494,699 1,408,313 481,494 454,719 2.76%
NOSH 778,545 769,789 776,923 772,968 2,224,823 770,391 767,847 0.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.74% 6.28% 6.62% 13.66% 13.21% 5.95% 6.84% -
ROE 8.47% 7.66% 5.82% 8.75% 2.50% 2.33% 3.54% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 90.52 68.58 66.75 57.68 18.06 42.03 30.68 105.84%
EPS 5.15 4.39 3.76 5.60 1.58 1.46 2.10 81.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.573 0.6461 0.64 0.633 0.625 0.5922 1.81%
Adjusted Per Share Value based on latest NOSH - 772,968
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.91 11.92 11.71 10.07 9.07 7.31 5.32 107.71%
EPS 0.91 0.76 0.66 0.98 0.79 0.25 0.36 85.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0996 0.1133 0.1117 0.3179 0.1087 0.1027 2.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.24 1.04 0.78 0.77 0.63 0.54 0.65 -
P/RPS 2.47 1.52 1.17 1.34 3.49 1.28 2.12 10.73%
P/EPS 43.47 23.70 20.76 13.75 39.85 37.09 30.99 25.33%
EY 2.30 4.22 4.82 7.27 2.51 2.70 3.23 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.82 1.21 1.20 1.00 0.86 1.10 123.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 17/11/05 -
Price 2.22 1.83 0.88 0.74 0.69 0.57 0.57 -
P/RPS 2.45 2.67 1.32 1.28 3.82 1.36 1.86 20.18%
P/EPS 43.08 41.70 23.42 13.21 43.65 39.15 27.17 36.01%
EY 2.32 2.40 4.27 7.57 2.29 2.55 3.68 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.19 1.36 1.16 1.09 0.91 0.96 143.80%

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