[MRCB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Revenue 381,724 137,712 128,348 0 168,876 546,042 418,842 -1.72%
PBT 42,172 -45,272 38,464 0 442,054 -128,446 148,166 -20.97%
Tax 242 -690 -15,194 0 13,784 -18,750 -23,802 -
NP 42,414 -45,962 23,270 0 455,838 -147,196 124,364 -18.25%
-
NP to SH 22,922 -36,124 23,270 0 455,838 -147,196 124,364 -27.15%
-
Tax Rate -0.57% - 39.50% - -3.12% - 16.06% -
Total Cost 339,310 183,674 105,078 0 -286,962 693,238 294,478 2.69%
-
Net Worth 492,284 438,022 432,267 0 787,170 -25,085 390,467 4.43%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 492,284 438,022 432,267 0 787,170 -25,085 390,467 4.43%
NOSH 769,194 768,595 770,529 976,695 976,516 976,100 976,169 -4.36%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 11.11% -33.38% 18.13% 0.00% 269.92% -26.96% 29.69% -
ROE 4.66% -8.25% 5.38% 0.00% 57.91% 0.00% 31.85% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 49.63 17.92 16.66 0.00 17.29 55.94 42.91 2.76%
EPS 2.98 -4.70 3.02 0.00 46.68 -15.08 12.74 -23.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.5699 0.561 0.00 0.8061 -0.0257 0.40 9.20%
Adjusted Per Share Value based on latest NOSH - 970,156
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 8.54 3.08 2.87 0.00 3.78 12.22 9.38 -1.74%
EPS 0.51 -0.81 0.52 0.00 10.20 -3.29 2.78 -27.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.098 0.0968 0.00 0.1762 -0.0056 0.0874 4.43%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 -
Price 0.77 0.49 0.71 1.08 0.90 1.19 1.28 -
P/RPS 1.55 2.73 4.26 0.00 5.20 2.13 2.98 -11.52%
P/EPS 25.84 -10.43 23.51 0.00 1.93 -7.89 10.05 19.35%
EY 3.87 -9.59 4.25 0.00 51.87 -12.67 9.95 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 1.27 0.00 1.12 0.00 3.20 -16.78%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 29/08/06 17/08/05 30/08/04 - 29/04/03 30/04/02 30/04/01 -
Price 0.74 0.58 0.72 0.00 0.87 1.73 1.10 -
P/RPS 1.49 3.24 4.32 0.00 5.03 3.09 2.56 -9.64%
P/EPS 24.83 -12.34 23.84 0.00 1.86 -11.47 8.63 21.89%
EY 4.03 -8.10 4.19 0.00 53.66 -8.72 11.58 -17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.02 1.28 0.00 1.08 0.00 2.75 -14.93%

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