[MRCB] QoQ TTM Result on 30-Nov-2003

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Nov-2003
Profit Trend
QoQ- -119.28%
YoY- -130.09%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Revenue 194,687 114,448 185,716 185,716 143,326 143,326 101,868 90.77%
PBT -70,096 -22,009 -54,473 -54,473 -14,211 -14,211 230,211 -
Tax -4,867 -10,123 -6,488 -6,488 -13,590 -13,590 -6,155 -20.87%
NP -74,963 -32,132 -60,961 -60,961 -27,801 -27,801 224,056 -
-
NP to SH -74,963 -32,132 -60,961 -60,961 -27,801 -27,801 224,056 -
-
Tax Rate - - - - - - 2.67% -
Total Cost 269,650 146,580 246,677 246,677 171,127 171,127 -122,188 -
-
Net Worth 432,855 428,599 420,299 467,209 0 720,060 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Net Worth 432,855 428,599 420,299 467,209 0 720,060 0 -
NOSH 771,578 769,893 767,951 767,426 1,090,505 1,090,505 970,156 -20.41%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
NP Margin -38.50% -28.08% -32.82% -32.82% -19.40% -19.40% 219.95% -
ROE -17.32% -7.50% -14.50% -13.05% 0.00% -3.86% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
RPS 25.23 14.87 24.18 24.20 13.14 13.14 10.50 139.71%
EPS -9.72 -4.17 -7.94 -7.94 -2.55 -2.55 23.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.5567 0.5473 0.6088 0.00 0.6603 0.00 -
Adjusted Per Share Value based on latest NOSH - 767,426
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
RPS 4.36 2.56 4.16 4.16 3.21 3.21 2.28 90.88%
EPS -1.68 -0.72 -1.36 -1.36 -0.62 -0.62 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0959 0.0941 0.1046 0.00 0.1612 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Date 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 30/06/03 -
Price 0.71 0.93 0.91 0.95 0.93 0.95 1.08 -
P/RPS 2.81 6.26 3.76 3.93 7.08 7.23 10.29 -72.59%
P/EPS -7.31 -22.28 -11.46 -11.96 -36.48 -37.26 4.68 -
EY -13.68 -4.49 -8.72 -8.36 -2.74 -2.68 21.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.67 1.66 1.56 0.00 1.44 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 CAGR
Date 30/08/04 - - - - - - -
Price 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -13.49 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 0.00 0.00 0.00 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