[MRCB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 527,929 323,825 188,301 358,277 420,024 533,080 248,570 12.62%
PBT 30,266 18,621 23,953 117,488 200,964 -648,170 81,290 -14.43%
Tax 2,907 -1,896 7,910 -3,968 -24,558 648,170 -23,607 -
NP 33,173 16,725 31,863 113,520 176,406 0 57,683 -8.35%
-
NP to SH 33,784 13,766 31,863 113,520 176,406 -656,755 57,683 -8.09%
-
Tax Rate -9.60% 10.18% -33.02% 3.38% 12.22% - 29.04% -
Total Cost 494,756 307,100 156,438 244,757 243,618 533,080 190,887 16.21%
-
Net Worth 440,310 481,077 445,237 518,407 282,190 50,441 204,383 12.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 440,310 481,077 445,237 518,407 282,190 50,441 204,383 12.87%
NOSH 768,430 769,724 767,783 946,000 976,777 975,654 973,253 -3.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 6.28% 5.16% 16.92% 31.68% 42.00% 0.00% 23.21% -
ROE 7.67% 2.86% 7.16% 21.90% 62.51% -1,302.02% 28.22% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 68.70 42.07 24.53 37.87 43.00 54.64 25.54 16.89%
EPS 4.40 1.79 4.15 12.00 18.06 -67.31 5.93 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.625 0.5799 0.548 0.2889 0.0517 0.21 17.16%
Adjusted Per Share Value based on latest NOSH - 767,951
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 11.92 7.31 4.25 8.09 9.48 12.03 5.61 12.62%
EPS 0.76 0.31 0.72 2.56 3.98 -14.83 1.30 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.1086 0.1005 0.117 0.0637 0.0114 0.0461 12.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/08/02 30/08/01 30/08/00 -
Price 1.04 0.54 0.77 0.91 1.20 1.51 2.44 -
P/RPS 1.51 1.28 3.14 0.00 2.79 2.76 9.55 -25.25%
P/EPS 23.66 30.19 18.55 0.00 6.64 -2.24 41.17 -8.36%
EY 4.23 3.31 5.39 0.00 15.05 -44.58 2.43 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.86 1.33 1.66 4.15 29.21 11.62 -25.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Date 27/02/07 24/02/06 02/03/05 25/02/04 31/10/02 31/10/01 31/10/00 -
Price 1.83 0.57 0.70 1.09 1.01 1.13 2.10 -
P/RPS 2.66 1.35 2.85 0.00 2.35 2.07 8.22 -16.30%
P/EPS 41.62 31.87 16.87 0.00 5.59 -1.68 35.43 2.57%
EY 2.40 3.14 5.93 0.00 17.88 -59.57 2.82 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 0.91 1.21 1.99 3.50 21.86 10.00 -16.49%

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