[MRCB] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 115.04%
YoY- -71.93%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Revenue 903,702 527,929 323,825 188,301 227,764 358,277 420,024 15.43%
PBT 69,831 30,266 18,621 23,953 206,816 117,488 200,964 -17.96%
Tax -25,955 2,907 -1,896 7,910 -6,698 -3,968 -24,558 1.04%
NP 43,876 33,173 16,725 31,863 200,118 113,520 176,406 -22.94%
-
NP to SH 40,744 33,784 13,766 31,863 200,118 113,520 176,406 -24.01%
-
Tax Rate 37.17% -9.60% 10.18% -33.02% 3.24% 3.38% 12.22% -
Total Cost 859,826 494,756 307,100 156,438 27,646 244,757 243,618 26.65%
-
Net Worth 667,892 440,310 481,077 445,237 664,009 518,407 282,190 17.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Net Worth 667,892 440,310 481,077 445,237 664,009 518,407 282,190 17.51%
NOSH 859,578 768,430 769,724 767,783 1,005,618 946,000 976,777 -2.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
NP Margin 4.86% 6.28% 5.16% 16.92% 87.86% 31.68% 42.00% -
ROE 6.10% 7.67% 2.86% 7.16% 30.14% 21.90% 62.51% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
RPS 105.13 68.70 42.07 24.53 22.65 37.87 43.00 18.23%
EPS 4.74 4.40 1.79 4.15 19.90 12.00 18.06 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.573 0.625 0.5799 0.6603 0.548 0.2889 20.36%
Adjusted Per Share Value based on latest NOSH - 767,837
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
RPS 20.23 11.82 7.25 4.21 5.10 8.02 9.40 15.44%
EPS 0.91 0.76 0.31 0.71 4.48 2.54 3.95 -24.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.0986 0.1077 0.0997 0.1486 0.116 0.0632 17.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 29/08/03 31/12/03 30/08/02 -
Price 2.55 1.04 0.54 0.77 0.95 0.91 1.20 -
P/RPS 2.43 1.51 1.28 3.14 4.19 0.00 2.79 -2.55%
P/EPS 53.80 23.66 30.19 18.55 4.77 0.00 6.64 47.99%
EY 1.86 4.23 3.31 5.39 20.95 0.00 15.05 -32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 1.82 0.86 1.33 1.44 1.66 4.15 -4.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Date 26/02/08 27/02/07 24/02/06 02/03/05 29/10/03 25/02/04 31/10/02 -
Price 2.05 1.83 0.57 0.70 1.05 1.09 1.01 -
P/RPS 1.95 2.66 1.35 2.85 4.64 0.00 2.35 -3.43%
P/EPS 43.25 41.62 31.87 16.87 5.28 0.00 5.59 46.72%
EY 2.31 2.40 3.14 5.93 18.95 0.00 17.88 -31.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.19 0.91 1.21 1.59 1.99 3.50 -5.14%

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