[MRCB] QoQ TTM Result on 31-Dec-2002

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002
Profit Trend
QoQ- 21.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Revenue 101,868 48,861 115,014 146,261 328,635 419,282 487,432 -79.10%
PBT 230,211 225,585 210,648 260,632 222,489 196,408 -492,250 -146.76%
Tax -6,155 4,680 -2,380 -14,356 43,438 -23,732 686,923 -100.89%
NP 224,056 230,265 208,268 246,276 265,927 172,676 194,673 15.09%
-
NP to SH 224,056 230,265 208,268 246,276 202,584 172,676 -478,597 -146.81%
-
Tax Rate 2.67% -2.07% 1.13% 5.51% -19.52% 12.08% - -
Total Cost -122,188 -181,404 -93,254 -100,015 62,708 246,606 292,759 -141.73%
-
Net Worth 856,453 0 787,178 279,565 275,948 282,225 260,850 228.33%
Dividend
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 856,453 0 787,178 279,565 275,948 282,225 260,850 228.33%
NOSH 970,156 976,526 976,526 977,500 977,500 976,898 976,603 -0.66%
Ratio Analysis
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 219.95% 471.27% 181.08% 168.38% 80.92% 41.18% 39.94% -
ROE 26.16% 0.00% 26.46% 88.09% 73.41% 61.18% -183.48% -
Per Share
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
RPS 10.50 5.00 11.78 14.96 33.62 42.92 49.91 -78.96%
EPS 23.09 23.58 21.33 25.19 20.72 17.68 -49.01 -147.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8828 0.00 0.8061 0.286 0.2823 0.2889 0.2671 230.51%
Adjusted Per Share Value based on latest NOSH - 977,500
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
RPS 2.30 1.10 2.60 3.30 7.42 9.47 11.00 -79.09%
EPS 5.06 5.20 4.70 5.56 4.57 3.90 -10.80 -146.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1934 0.00 0.1777 0.0631 0.0623 0.0637 0.0589 228.35%
Price Multiplier on Financial Quarter End Date
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Date 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 30/08/02 31/05/02 -
Price 0.99 0.90 0.90 0.77 0.93 1.20 1.38 -
P/RPS 9.43 17.99 7.64 5.15 2.77 2.80 2.76 241.66%
P/EPS 4.29 3.82 4.22 3.06 4.49 6.79 -2.82 -252.12%
EY 23.33 26.20 23.70 32.72 22.28 14.73 -35.51 -165.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 1.12 2.69 3.29 4.15 5.17 -78.33%
Price Multiplier on Announcement Date
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Date - - - - 30/01/03 31/10/02 31/07/02 -
Price 0.00 0.00 0.00 0.00 1.02 1.01 1.23 -
P/RPS 0.00 0.00 0.00 0.00 3.03 2.35 2.46 -
P/EPS 0.00 0.00 0.00 0.00 4.92 5.71 -2.51 -
EY 0.00 0.00 0.00 0.00 20.32 17.50 -39.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 3.61 3.50 4.61 -

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