[MRCB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 602,221 370,796 176,022 128,710 0 137,445 353,129 10.51%
PBT 56,969 21,929 3,833 29,190 0 225,653 211,345 -21.77%
Tax -7,053 -1,226 -728 -14,373 0 -3,943 -16,671 -14.88%
NP 49,916 20,703 3,105 14,817 0 221,710 194,674 -22.50%
-
NP to SH 46,232 14,491 -939 14,817 0 221,710 194,674 -23.61%
-
Tax Rate 12.38% 5.59% 18.99% 49.24% - 1.75% 7.89% -
Total Cost 552,305 350,093 172,917 113,893 0 -84,265 158,455 26.35%
-
Net Worth 655,515 495,377 463,396 429,693 0 862,227 260,900 18.84%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Net Worth 655,515 495,377 463,396 429,693 0 862,227 260,900 18.84%
NOSH 843,649 766,719 782,500 767,720 1,005,618 976,696 976,788 -2.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
NP Margin 8.29% 5.58% 1.76% 11.51% 0.00% 161.31% 55.13% -
ROE 7.05% 2.93% -0.20% 3.45% 0.00% 25.71% 74.62% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 71.38 48.36 22.49 16.77 0.00 14.07 36.15 13.59%
EPS 5.48 1.89 -0.12 1.93 0.00 22.70 19.93 -21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.6461 0.5922 0.5597 0.00 0.8828 0.2671 22.14%
Adjusted Per Share Value based on latest NOSH - 757,619
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 13.60 8.37 3.97 2.91 0.00 3.10 7.97 10.53%
EPS 1.04 0.33 -0.02 0.33 0.00 5.01 4.39 -23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1118 0.1046 0.097 0.00 0.1947 0.0589 18.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 -
Price 2.51 0.78 0.65 0.75 0.93 0.99 1.38 -
P/RPS 3.52 1.61 2.89 4.47 0.00 7.04 3.82 -1.52%
P/EPS 45.80 41.27 -541.67 38.86 0.00 4.36 6.92 42.49%
EY 2.18 2.42 -0.18 2.57 0.00 22.93 14.44 -29.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 1.21 1.10 1.34 0.00 1.12 5.17 -8.43%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 27/11/07 28/11/06 17/11/05 08/11/04 - 25/07/03 31/07/02 -
Price 2.52 0.88 0.57 0.76 0.00 1.10 1.23 -
P/RPS 3.53 1.82 2.53 4.53 0.00 7.82 3.40 0.70%
P/EPS 45.99 46.56 -475.00 39.38 0.00 4.85 6.17 45.69%
EY 2.17 2.15 -0.21 2.54 0.00 20.64 16.20 -31.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 1.36 0.96 1.36 0.00 1.25 4.61 -6.39%

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