[MRCB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Revenue 494,394 234,696 171,613 0 183,260 470,838 531,702 -1.35%
PBT 29,238 5,110 38,920 0 300,870 281,793 73,900 -15.94%
Tax -1,634 -970 -19,164 0 -5,257 -22,228 -51,880 -47.68%
NP 27,604 4,140 19,756 0 295,613 259,565 22,020 4.32%
-
NP to SH 19,321 -1,252 19,756 0 295,613 259,565 22,020 -2.42%
-
Tax Rate 5.59% 18.98% 49.24% - 1.75% 7.89% 70.20% -
Total Cost 466,790 230,556 151,857 0 -112,353 211,273 509,682 -1.63%
-
Net Worth 495,377 463,396 429,693 0 862,227 260,900 342,026 7.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 495,377 463,396 429,693 0 862,227 260,900 342,026 7.18%
NOSH 766,719 782,500 767,720 1,005,618 976,695 976,788 977,218 -4.44%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 5.58% 1.76% 11.51% 0.00% 161.31% 55.13% 4.14% -
ROE 3.90% -0.27% 4.60% 0.00% 34.28% 99.49% 6.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 64.48 29.99 22.35 0.00 18.76 48.20 54.41 3.23%
EPS 2.52 -0.16 2.57 0.00 30.27 26.57 2.25 2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6461 0.5922 0.5597 0.00 0.8828 0.2671 0.35 12.17%
Adjusted Per Share Value based on latest NOSH - 1,090,505
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 11.16 5.30 3.87 0.00 4.14 10.63 12.00 -1.35%
EPS 0.44 -0.03 0.45 0.00 6.67 5.86 0.50 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1046 0.097 0.00 0.1947 0.0589 0.0772 7.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 -
Price 0.78 0.65 0.75 0.93 0.99 1.38 1.14 -
P/RPS 1.21 2.17 3.36 0.00 5.28 2.86 2.10 -9.81%
P/EPS 30.95 -406.25 29.15 0.00 3.27 5.19 50.59 -8.79%
EY 3.23 -0.25 3.43 0.00 30.57 19.26 1.98 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.10 1.34 0.00 1.12 5.17 3.26 -16.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 28/11/06 17/11/05 08/11/04 - 25/07/03 31/07/02 31/07/01 -
Price 0.88 0.57 0.76 0.00 1.10 1.23 1.48 -
P/RPS 1.36 1.90 3.40 0.00 5.86 2.55 2.72 -12.17%
P/EPS 34.92 -356.25 29.53 0.00 3.63 4.63 65.68 -11.16%
EY 2.86 -0.28 3.39 0.00 27.52 21.60 1.52 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.96 1.36 0.00 1.25 4.61 4.23 -19.15%

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