[MRCB] YoY Annualized Quarter Result on 31-Aug-2002 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- -32.04%
YoY- 126.86%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 188,301 358,277 227,764 420,024 533,080 248,570 228,991 0.20%
PBT 23,953 117,488 206,816 200,964 -648,170 81,290 -1,406,800 -
Tax 7,910 -3,968 -6,698 -24,558 648,170 -23,607 1,406,800 5.62%
NP 31,863 113,520 200,118 176,406 0 57,683 0 -100.00%
-
NP to SH 31,863 113,520 200,118 176,406 -656,755 57,683 -1,433,585 -
-
Tax Rate -33.02% 3.38% 3.24% 12.22% - 29.04% - -
Total Cost 156,438 244,757 27,646 243,618 533,080 190,887 228,991 0.40%
-
Net Worth 445,237 518,407 664,009 282,190 50,441 204,383 964 -6.27%
Dividend
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 445,237 518,407 664,009 282,190 50,441 204,383 964 -6.27%
NOSH 767,783 946,000 1,005,618 976,777 975,654 973,253 964,402 0.24%
Ratio Analysis
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 16.92% 31.68% 87.86% 42.00% 0.00% 23.21% 0.00% -
ROE 7.16% 21.90% 30.14% 62.51% -1,302.02% 28.22% -148,650.14% -
Per Share
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 24.53 37.87 22.65 43.00 54.64 25.54 23.74 -0.03%
EPS 4.15 12.00 19.90 18.06 -67.31 5.93 -148.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.548 0.6603 0.2889 0.0517 0.21 0.001 -6.49%
Adjusted Per Share Value based on latest NOSH - 976,898
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 4.21 8.02 5.10 9.40 11.93 5.56 5.13 0.20%
EPS 0.71 2.54 4.48 3.95 -14.70 1.29 -32.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.116 0.1486 0.0632 0.0113 0.0457 0.0002 -6.34%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 31/12/04 31/12/03 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 0.77 0.91 0.95 1.20 1.51 2.44 0.00 -
P/RPS 3.14 0.00 4.19 2.79 2.76 9.55 0.00 -100.00%
P/EPS 18.55 0.00 4.77 6.64 -2.24 41.17 0.00 -100.00%
EY 5.39 0.00 20.95 15.05 -44.58 2.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.66 1.44 4.15 29.21 11.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 02/03/05 25/02/04 29/10/03 31/10/02 31/10/01 31/10/00 29/10/99 -
Price 0.70 1.09 1.05 1.01 1.13 2.10 0.00 -
P/RPS 2.85 0.00 4.64 2.35 2.07 8.22 0.00 -100.00%
P/EPS 16.87 0.00 5.28 5.59 -1.68 35.43 0.00 -100.00%
EY 5.93 0.00 18.95 17.88 -59.57 2.82 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.99 1.59 3.50 21.86 10.00 0.00 -100.00%

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