[MRCB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.93%
YoY- 219.04%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 634,461 639,947 584,998 602,221 370,796 176,022 128,710 30.44%
PBT 48,286 23,127 -16,656 56,969 21,929 3,833 29,190 8.74%
Tax -13,688 905 -5,014 -7,053 -1,226 -728 -14,373 -0.81%
NP 34,598 24,032 -21,670 49,916 20,703 3,105 14,817 15.17%
-
NP to SH 25,766 22,212 -17,340 46,232 14,491 -939 14,817 9.65%
-
Tax Rate 28.35% -3.91% - 12.38% 5.59% 18.99% 49.24% -
Total Cost 599,863 615,915 606,668 552,305 350,093 172,917 113,893 31.88%
-
Net Worth 1,114,411 659,107 680,890 655,515 495,377 463,396 429,693 17.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,114,411 659,107 680,890 655,515 495,377 463,396 429,693 17.20%
NOSH 1,269,261 906,612 907,853 843,649 766,719 782,500 767,720 8.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.45% 3.76% -3.70% 8.29% 5.58% 1.76% 11.51% -
ROE 2.31% 3.37% -2.55% 7.05% 2.93% -0.20% 3.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.99 70.59 64.44 71.38 48.36 22.49 16.77 19.95%
EPS 2.03 2.45 -1.91 5.48 1.89 -0.12 1.93 0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.878 0.727 0.75 0.777 0.6461 0.5922 0.5597 7.78%
Adjusted Per Share Value based on latest NOSH - 904,487
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.20 14.32 13.09 13.48 8.30 3.94 2.88 30.44%
EPS 0.58 0.50 -0.39 1.03 0.32 -0.02 0.33 9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.1475 0.1524 0.1467 0.1109 0.1037 0.0962 17.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.10 1.36 0.75 2.51 0.78 0.65 0.75 -
P/RPS 4.20 1.93 1.16 3.52 1.61 2.89 4.47 -1.03%
P/EPS 103.45 55.51 -39.27 45.80 41.27 -541.67 38.86 17.71%
EY 0.97 1.80 -2.55 2.18 2.42 -0.18 2.57 -14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.87 1.00 3.23 1.21 1.10 1.34 10.11%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 17/11/05 08/11/04 -
Price 2.15 1.36 0.68 2.52 0.88 0.57 0.76 -
P/RPS 4.30 1.93 1.06 3.53 1.82 2.53 4.53 -0.86%
P/EPS 105.91 55.51 -35.60 45.99 46.56 -475.00 39.38 17.91%
EY 0.94 1.80 -2.81 2.17 2.15 -0.21 2.54 -15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.87 0.91 3.24 1.36 0.96 1.36 10.30%

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