[MRCB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Revenue 1,107,212 400,052 87,992 76,204 0 507,784 246,208 26.78%
PBT 50,508 77,336 -65,844 54,508 0 -104,332 495,188 -30.25%
Tax -2,132 -1,692 6,284 -25,560 0 104,332 -23,900 -31.71%
NP 48,376 75,644 -59,560 28,948 0 0 471,288 -30.18%
-
NP to SH 51,384 26,056 -69,764 28,948 0 -114,100 471,288 -29.52%
-
Tax Rate 4.22% 2.19% - 46.89% - - 4.83% -
Total Cost 1,058,836 324,408 147,552 47,256 0 507,784 -225,080 -
-
Net Worth 473,667 1,408,313 441,634 428,599 0 23,054 438,906 1.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Net Worth 473,667 1,408,313 441,634 428,599 0 23,054 438,906 1.21%
NOSH 778,545 2,224,823 767,525 769,893 976,516 976,883 975,347 -3.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
NP Margin 4.37% 18.91% -67.69% 37.99% 0.00% 0.00% 191.42% -
ROE 10.85% 1.85% -15.80% 6.75% 0.00% -494.92% 107.38% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
RPS 142.22 17.98 11.46 9.90 0.00 51.98 25.24 31.38%
EPS 6.60 3.40 -7.76 3.76 0.00 -11.68 48.32 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.633 0.5754 0.5567 0.00 0.0236 0.45 4.87%
Adjusted Per Share Value based on latest NOSH - 769,893
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
RPS 24.78 8.95 1.97 1.71 0.00 11.37 5.51 26.78%
EPS 1.15 0.58 -1.56 0.65 0.00 -2.55 10.55 -29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.3152 0.0989 0.0959 0.00 0.0052 0.0982 1.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 -
Price 2.24 0.63 0.67 0.93 0.90 1.21 1.85 -
P/RPS 1.58 3.50 5.84 9.40 0.00 2.33 7.33 -21.51%
P/EPS 33.94 53.79 -7.37 24.73 0.00 -10.36 3.83 41.11%
EY 2.95 1.86 -13.57 4.04 0.00 -9.65 26.12 -29.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.00 1.16 1.67 0.00 51.27 4.11 -1.72%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Date 22/05/07 30/05/06 20/05/05 20/05/04 - 31/01/02 31/01/01 -
Price 2.22 0.69 0.47 0.70 0.00 1.30 1.61 -
P/RPS 1.56 3.84 4.10 7.07 0.00 2.50 6.38 -19.93%
P/EPS 33.64 58.92 -5.17 18.62 0.00 -11.13 3.33 44.06%
EY 2.97 1.70 -19.34 5.37 0.00 -8.98 30.01 -30.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.09 0.82 1.26 0.00 55.08 3.58 0.30%

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