[MRCB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -148.12%
YoY- -239.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 843,501 765,773 764,060 788,552 886,479 935,930 803,986 3.24%
PBT -2,372 -40,343 -58,631 -42,155 -3,794 37,655 75,688 -
Tax -13,640 -13,602 -16,926 -19,559 -23,915 -23,813 -29,596 -40.30%
NP -16,012 -53,945 -75,557 -61,714 -27,709 13,842 46,092 -
-
NP to SH -17,086 -53,910 -71,191 -56,638 -22,827 18,090 42,605 -
-
Tax Rate - - - - - 63.24% 39.10% -
Total Cost 859,513 819,718 839,617 850,266 914,188 922,088 757,894 8.74%
-
Net Worth 662,032 648,276 535,500 635,302 681,533 711,781 720,503 -5.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 662,032 648,276 535,500 635,302 681,533 711,781 720,503 -5.48%
NOSH 910,636 905,413 765,000 907,575 908,711 903,275 907,777 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.90% -7.04% -9.89% -7.83% -3.13% 1.48% 5.73% -
ROE -2.58% -8.32% -13.29% -8.92% -3.35% 2.54% 5.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.63 84.58 99.88 86.89 97.55 103.62 88.57 3.03%
EPS -1.88 -5.95 -9.31 -6.24 -2.51 2.00 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.727 0.716 0.70 0.70 0.75 0.788 0.7937 -5.67%
Adjusted Per Share Value based on latest NOSH - 907,575
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.88 17.14 17.10 17.65 19.84 20.95 18.00 3.23%
EPS -0.38 -1.21 -1.59 -1.27 -0.51 0.40 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1451 0.1199 0.1422 0.1526 0.1593 0.1613 -5.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.36 1.26 0.85 0.70 0.75 1.10 1.36 -
P/RPS 1.47 1.49 0.85 0.81 0.77 1.06 1.54 -3.05%
P/EPS -72.48 -21.16 -9.13 -11.22 -29.86 54.93 28.98 -
EY -1.38 -4.73 -10.95 -8.92 -3.35 1.82 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.76 1.21 1.00 1.00 1.40 1.71 6.13%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 -
Price 1.36 1.29 1.20 0.86 0.68 0.77 1.52 -
P/RPS 1.47 1.53 1.20 0.99 0.70 0.74 1.72 -9.93%
P/EPS -72.48 -21.67 -12.89 -13.78 -27.07 38.45 32.39 -
EY -1.38 -4.62 -7.76 -7.26 -3.69 2.60 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.80 1.71 1.23 0.91 0.98 1.92 -1.74%

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