[MRCB] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Revenue 100,013 21,998 19,051 0 126,946 61,552 72,948 -0.33%
PBT 19,334 -16,461 13,627 0 -26,083 123,797 21,350 0.10%
Tax -423 1,571 -6,390 0 26,083 -5,975 -3,340 2.22%
NP 18,911 -14,890 7,237 0 0 117,822 18,010 -0.05%
-
NP to SH 6,514 -17,441 7,237 0 -28,525 117,822 18,010 1.09%
-
Tax Rate 2.19% - 46.89% - - 4.83% 15.64% -
Total Cost 81,102 36,888 11,814 0 126,946 -56,270 54,938 -0.41%
-
Net Worth 1,408,313 441,634 428,599 0 23,054 438,906 -309,849 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 1,408,313 441,634 428,599 0 23,054 438,906 -309,849 -
NOSH 2,224,823 767,525 769,893 976,516 976,883 975,347 968,279 -0.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 18.91% -67.69% 37.99% 0.00% 0.00% 191.42% 24.69% -
ROE 0.46% -3.95% 1.69% 0.00% -123.73% 26.84% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
RPS 4.50 2.87 2.47 0.00 12.99 6.31 7.53 0.55%
EPS 0.85 -1.94 0.94 0.00 -2.92 12.08 1.86 0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.633 0.5754 0.5567 0.00 0.0236 0.45 -0.32 -
Adjusted Per Share Value based on latest NOSH - 976,526
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
RPS 2.24 0.49 0.43 0.00 2.84 1.38 1.63 -0.33%
EPS 0.15 -0.39 0.16 0.00 -0.64 2.64 0.40 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.0989 0.0959 0.00 0.0052 0.0982 -0.0694 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 - -
Price 0.63 0.67 0.93 0.90 1.21 1.85 0.00 -
P/RPS 14.01 23.38 37.58 0.00 9.31 29.31 0.00 -100.00%
P/EPS 215.17 -29.48 98.94 0.00 -41.44 15.31 0.00 -100.00%
EY 0.46 -3.39 1.01 0.00 -2.41 6.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 1.67 0.00 51.27 4.11 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Date 30/05/06 20/05/05 20/05/04 - 31/01/02 31/01/01 21/02/00 -
Price 0.69 0.47 0.70 0.00 1.30 1.61 5.35 -
P/RPS 15.35 16.40 28.29 0.00 10.00 25.51 71.01 1.64%
P/EPS 235.67 -20.68 74.47 0.00 -44.52 13.33 287.63 0.21%
EY 0.42 -4.83 1.34 0.00 -2.25 7.50 0.35 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.82 1.26 0.00 55.08 3.58 0.00 -100.00%

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