[MRCB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -19.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Revenue 746,780 381,724 137,712 128,348 0 168,876 546,042 6.04%
PBT 83,018 42,172 -45,272 38,464 0 442,054 -128,446 -
Tax -13,444 242 -690 -15,194 0 13,784 -18,750 -6.04%
NP 69,574 42,414 -45,962 23,270 0 455,838 -147,196 -
-
NP to SH 64,244 22,922 -36,124 23,270 0 455,838 -147,196 -
-
Tax Rate 16.19% -0.57% - 39.50% - -3.12% - -
Total Cost 677,206 339,310 183,674 105,078 0 -286,962 693,238 -0.43%
-
Net Worth 606,658 492,284 438,022 432,267 0 787,170 -25,085 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Net Worth 606,658 492,284 438,022 432,267 0 787,170 -25,085 -
NOSH 813,215 769,194 768,595 770,529 976,695 976,516 976,100 -3.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
NP Margin 9.32% 11.11% -33.38% 18.13% 0.00% 269.92% -26.96% -
ROE 10.59% 4.66% -8.25% 5.38% 0.00% 57.91% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
RPS 91.83 49.63 17.92 16.66 0.00 17.29 55.94 9.73%
EPS 7.90 2.98 -4.70 3.02 0.00 46.68 -15.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.746 0.64 0.5699 0.561 0.00 0.8061 -0.0257 -
Adjusted Per Share Value based on latest NOSH - 771,578
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
RPS 16.86 8.62 3.11 2.90 0.00 3.81 12.33 6.03%
EPS 1.45 0.52 -0.82 0.53 0.00 10.29 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.1111 0.0989 0.0976 0.00 0.1777 -0.0057 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 -
Price 2.71 0.77 0.49 0.71 1.08 0.90 1.19 -
P/RPS 2.95 1.55 2.73 4.26 0.00 5.20 2.13 6.29%
P/EPS 34.30 25.84 -10.43 23.51 0.00 1.93 -7.89 -
EY 2.92 3.87 -9.59 4.25 0.00 51.87 -12.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 1.20 0.86 1.27 0.00 1.12 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 CAGR
Date 20/08/07 29/08/06 17/08/05 30/08/04 - 29/04/03 30/04/02 -
Price 2.35 0.74 0.58 0.72 0.00 0.87 1.73 -
P/RPS 2.56 1.49 3.24 4.32 0.00 5.03 3.09 -3.46%
P/EPS 29.75 24.83 -12.34 23.84 0.00 1.86 -11.47 -
EY 3.36 4.03 -8.10 4.19 0.00 53.66 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 1.16 1.02 1.28 0.00 1.08 0.00 -

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