[MRCB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.76%
YoY- -16.59%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 192,983 191,248 188,301 163,826 194,687 114,448 185,716 2.59%
PBT -16,841 -5,539 23,953 -24,502 -70,096 -22,009 -54,473 -54.31%
Tax 19,007 15,275 7,910 -7,910 -4,867 -10,123 -6,488 -
NP 2,166 9,736 31,863 -32,412 -74,963 -32,132 -60,961 -
-
NP to SH 2,166 9,736 31,863 -32,412 -74,963 -32,132 -60,961 -
-
Tax Rate - - -33.02% - - - - -
Total Cost 190,817 181,512 156,438 196,238 269,650 146,580 246,677 -15.74%
-
Net Worth 440,907 441,634 445,269 424,039 432,855 428,599 420,299 3.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 440,907 441,634 445,269 424,039 432,855 428,599 420,299 3.24%
NOSH 773,658 767,525 767,837 757,619 771,578 769,893 767,951 0.49%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.12% 5.09% 16.92% -19.78% -38.50% -28.08% -32.82% -
ROE 0.49% 2.20% 7.16% -7.64% -17.32% -7.50% -14.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.94 24.92 24.52 21.62 25.23 14.87 24.18 2.08%
EPS 0.28 1.27 4.15 -4.28 -9.72 -4.17 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.5754 0.5799 0.5597 0.561 0.5567 0.5473 2.73%
Adjusted Per Share Value based on latest NOSH - 757,619
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.36 4.32 4.25 3.70 4.40 2.58 4.19 2.68%
EPS 0.05 0.22 0.72 -0.73 -1.69 -0.73 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0997 0.1005 0.0957 0.0977 0.0968 0.0949 3.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.67 0.77 0.75 0.71 0.93 0.91 -
P/RPS 1.96 2.69 3.14 3.47 2.81 6.26 3.76 -35.25%
P/EPS 175.02 52.82 18.56 -17.53 -7.31 -22.28 -11.46 -
EY 0.57 1.89 5.39 -5.70 -13.68 -4.49 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.16 1.33 1.34 1.27 1.67 1.66 -35.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 20/05/05 02/03/05 08/11/04 30/08/04 - - -
Price 0.58 0.47 0.70 0.76 0.72 0.00 0.00 -
P/RPS 2.33 1.89 2.85 3.51 2.85 0.00 0.00 -
P/EPS 207.17 37.05 16.87 -17.76 -7.41 0.00 0.00 -
EY 0.48 2.70 5.93 -5.63 -13.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.82 1.21 1.36 1.28 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