[MRCB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.17%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 895,530 1,340,264 912,676 727,104 765,678 811,236 746,780 3.07%
PBT 36,390 108,872 92,268 66,560 22,290 18,666 83,018 -12.83%
Tax -12,958 -31,234 -7,252 -18,136 2,752 -9,162 -13,444 -0.61%
NP 23,432 77,638 85,016 48,424 25,042 9,504 69,574 -16.57%
-
NP to SH 22,122 54,624 77,064 44,180 24,390 18,934 64,244 -16.26%
-
Tax Rate 35.61% 28.69% 7.86% 27.25% -12.35% 49.08% 16.19% -
Total Cost 872,098 1,262,626 827,660 678,680 740,636 801,732 677,206 4.30%
-
Net Worth 1,419,955 1,353,122 0 1,069,301 651,613 717,307 606,658 15.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,419,955 1,353,122 0 1,069,301 651,613 717,307 606,658 15.21%
NOSH 1,382,624 1,386,395 1,386,586 1,213,736 910,074 910,288 813,215 9.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.62% 5.79% 9.32% 6.66% 3.27% 1.17% 9.32% -
ROE 1.56% 4.04% 0.00% 4.13% 3.74% 2.64% 10.59% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.77 96.67 65.82 59.91 84.13 89.12 91.83 -5.64%
EPS 1.60 3.94 5.56 3.64 2.68 2.08 7.90 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.027 0.976 0.00 0.881 0.716 0.788 0.746 5.46%
Adjusted Per Share Value based on latest NOSH - 1,375,730
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.22 30.26 20.60 16.42 17.29 18.31 16.86 3.07%
EPS 0.50 1.23 1.74 1.00 0.55 0.43 1.45 -16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3206 0.3055 0.00 0.2414 0.1471 0.1619 0.137 15.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.53 1.75 2.23 1.56 1.26 1.10 2.71 -
P/RPS 2.36 1.81 3.39 2.60 1.50 1.23 2.95 -3.64%
P/EPS 95.63 44.42 40.12 42.86 47.01 52.88 34.30 18.61%
EY 1.05 2.25 2.49 2.33 2.13 1.89 2.92 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.79 0.00 1.77 1.76 1.40 3.63 -13.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 -
Price 1.49 1.74 2.23 1.67 1.29 0.77 2.35 -
P/RPS 2.30 1.80 3.39 2.79 1.53 0.86 2.56 -1.76%
P/EPS 93.13 44.16 40.12 45.88 48.13 37.02 29.75 20.92%
EY 1.07 2.26 2.49 2.18 2.08 2.70 3.36 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.78 0.00 1.90 1.80 0.98 3.15 -12.11%

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