[MRCB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -318.95%
YoY- -341.0%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Revenue 708,348 1,107,212 400,052 87,992 76,204 0 507,784 5.39%
PBT 73,936 50,508 77,336 -65,844 54,508 0 -104,332 -
Tax -16,700 -2,132 -1,692 6,284 -25,560 0 104,332 -
NP 57,236 48,376 75,644 -59,560 28,948 0 0 -
-
NP to SH 58,824 51,384 26,056 -69,764 28,948 0 -114,100 -
-
Tax Rate 22.59% 4.22% 2.19% - 46.89% - - -
Total Cost 651,112 1,058,836 324,408 147,552 47,256 0 507,784 4.00%
-
Net Worth 720,503 473,667 1,408,313 441,634 428,599 0 23,054 72.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Net Worth 720,503 473,667 1,408,313 441,634 428,599 0 23,054 72.14%
NOSH 907,777 778,545 2,224,823 767,525 769,893 976,516 976,883 -1.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
NP Margin 8.08% 4.37% 18.91% -67.69% 37.99% 0.00% 0.00% -
ROE 8.16% 10.85% 1.85% -15.80% 6.75% 0.00% -494.92% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 78.03 142.22 17.98 11.46 9.90 0.00 51.98 6.62%
EPS 6.48 6.60 3.40 -7.76 3.76 0.00 -11.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7937 0.6084 0.633 0.5754 0.5567 0.00 0.0236 74.15%
Adjusted Per Share Value based on latest NOSH - 767,525
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 15.86 24.78 8.95 1.97 1.71 0.00 11.37 5.39%
EPS 1.32 1.15 0.58 -1.56 0.65 0.00 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.106 0.3152 0.0989 0.0959 0.00 0.0052 71.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 -
Price 1.36 2.24 0.63 0.67 0.93 0.90 1.21 -
P/RPS 1.74 1.58 3.50 5.84 9.40 0.00 2.33 -4.50%
P/EPS 20.99 33.94 53.79 -7.37 24.73 0.00 -10.36 -
EY 4.76 2.95 1.86 -13.57 4.04 0.00 -9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.68 1.00 1.16 1.67 0.00 51.27 -41.52%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 20/05/08 22/05/07 30/05/06 20/05/05 20/05/04 - 31/01/02 -
Price 1.52 2.22 0.69 0.47 0.70 0.00 1.30 -
P/RPS 1.95 1.56 3.84 4.10 7.07 0.00 2.50 -3.84%
P/EPS 23.46 33.64 58.92 -5.17 18.62 0.00 -11.13 -
EY 4.26 2.97 1.70 -19.34 5.37 0.00 -8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.65 1.09 0.82 1.26 0.00 55.08 -41.11%

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