[MRCB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 643.63%
YoY- 149.69%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 445,831 401,840 323,825 235,613 192,983 191,248 188,301 77.92%
PBT 62,343 54,416 18,621 2,263 -16,841 -5,539 23,953 89.54%
Tax -1,430 -1,339 655 13,844 19,007 15,275 7,910 -
NP 60,913 53,077 19,276 16,107 2,166 9,736 31,863 54.21%
-
NP to SH 43,289 35,170 11,215 16,107 2,166 9,736 31,863 22.73%
-
Tax Rate 2.29% 2.46% -3.52% -611.75% - - -33.02% -
Total Cost 384,918 348,763 304,549 219,506 190,817 181,512 156,438 82.55%
-
Net Worth 494,699 1,408,313 481,494 454,719 440,907 441,634 445,269 7.29%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 494,699 1,408,313 481,494 454,719 440,907 441,634 445,269 7.29%
NOSH 772,968 2,224,823 770,391 767,847 773,658 767,525 767,837 0.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.66% 13.21% 5.95% 6.84% 1.12% 5.09% 16.92% -
ROE 8.75% 2.50% 2.33% 3.54% 0.49% 2.20% 7.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.68 18.06 42.03 30.68 24.94 24.92 24.52 77.15%
EPS 5.60 1.58 1.46 2.10 0.28 1.27 4.15 22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.633 0.625 0.5922 0.5699 0.5754 0.5799 6.81%
Adjusted Per Share Value based on latest NOSH - 767,847
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.07 9.07 7.31 5.32 4.36 4.32 4.25 78.01%
EPS 0.98 0.79 0.25 0.36 0.05 0.22 0.72 22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.3179 0.1087 0.1027 0.0995 0.0997 0.1005 7.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.63 0.54 0.65 0.49 0.67 0.77 -
P/RPS 1.34 3.49 1.28 2.12 1.96 2.69 3.14 -43.40%
P/EPS 13.75 39.85 37.09 30.99 175.02 52.82 18.56 -18.17%
EY 7.27 2.51 2.70 3.23 0.57 1.89 5.39 22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.86 1.10 0.86 1.16 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 -
Price 0.74 0.69 0.57 0.57 0.58 0.47 0.70 -
P/RPS 1.28 3.82 1.36 1.86 2.33 1.89 2.85 -41.43%
P/EPS 13.21 43.65 39.15 27.17 207.17 37.05 16.87 -15.08%
EY 7.57 2.29 2.55 3.68 0.48 2.70 5.93 17.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.91 0.96 1.02 0.82 1.21 -2.78%

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