[MRCB] QoQ TTM Result on 31-May-2002 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 39.61%
YoY- -7094.78%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 146,261 328,635 419,282 487,432 596,680 598,474 533,080 -62.06%
PBT 260,632 222,489 196,408 -492,250 -786,477 -798,050 -648,170 -
Tax -14,356 43,438 -23,732 686,923 712,877 769,525 765,992 -
NP 246,276 265,927 172,676 194,673 -73,600 -28,525 117,822 73.77%
-
NP to SH 246,276 202,584 172,676 -478,597 -792,537 -803,102 -656,755 -
-
Tax Rate 5.51% -19.52% 12.08% - - - - -
Total Cost -100,015 62,708 246,606 292,759 670,280 626,999 415,258 -
-
Net Worth 279,565 275,948 282,225 260,850 -25,074 23,054 50,443 260.89%
Dividend
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 279,565 275,948 282,225 260,850 -25,074 23,054 50,443 260.89%
NOSH 977,500 977,500 976,898 976,603 975,649 976,883 975,692 0.13%
Ratio Analysis
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 168.38% 80.92% 41.18% 39.94% -12.33% -4.77% 22.10% -
ROE 88.09% 73.41% 61.18% -183.48% 0.00% -3,483.50% -1,301.97% -
Per Share
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 14.96 33.62 42.92 49.91 61.16 61.26 54.64 -62.12%
EPS 25.19 20.72 17.68 -49.01 -81.23 -82.21 -67.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.286 0.2823 0.2889 0.2671 -0.0257 0.0236 0.0517 260.39%
Adjusted Per Share Value based on latest NOSH - 976,603
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 3.30 7.42 9.47 11.00 13.47 13.51 12.03 -62.07%
EPS 5.56 4.57 3.90 -10.80 -17.89 -18.13 -14.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0623 0.0637 0.0589 -0.0057 0.0052 0.0114 260.54%
Price Multiplier on Financial Quarter End Date
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 31/12/02 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.77 0.93 1.20 1.38 1.19 1.21 1.51 -
P/RPS 5.15 2.77 2.80 2.76 1.95 1.98 2.76 59.60%
P/EPS 3.06 4.49 6.79 -2.82 -1.46 -1.47 -2.24 -
EY 32.72 22.28 14.73 -35.51 -68.26 -67.94 -44.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.29 4.15 5.17 0.00 51.27 29.21 -83.26%
Price Multiplier on Announcement Date
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date - 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.00 1.02 1.01 1.23 1.73 1.30 1.13 -
P/RPS 0.00 3.03 2.35 2.46 2.83 2.12 2.07 -
P/EPS 0.00 4.92 5.71 -2.51 -2.13 -1.58 -1.68 -
EY 0.00 20.32 17.50 -39.84 -46.95 -63.24 -59.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.61 3.50 4.61 0.00 55.08 21.86 -

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