[MRCB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -61.98%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 189,677 152,595 177,087 276,803 100,013 21,998 19,051 46.64%
PBT 14,978 2,008 18,484 12,627 19,334 -16,461 13,627 1.58%
Tax -3,946 -1,542 -4,175 -533 -423 1,571 -6,390 -7.71%
NP 11,032 466 14,309 12,094 18,911 -14,890 7,237 7.27%
-
NP to SH 9,847 153 14,706 12,846 6,514 -17,441 7,237 5.26%
-
Tax Rate 26.35% 76.79% 22.59% 4.22% 2.19% - 46.89% -
Total Cost 178,645 152,129 162,778 264,709 81,102 36,888 11,814 57.22%
-
Net Worth 921,170 535,500 720,503 473,667 1,408,313 441,634 428,599 13.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 921,170 535,500 720,503 473,667 1,408,313 441,634 428,599 13.59%
NOSH 1,058,817 765,000 907,777 778,545 2,224,823 767,525 769,893 5.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.82% 0.31% 8.08% 4.37% 18.91% -67.69% 37.99% -
ROE 1.07% 0.03% 2.04% 2.71% 0.46% -3.95% 1.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.91 19.95 19.51 35.55 4.50 2.87 2.47 39.10%
EPS 0.93 0.02 1.62 1.65 0.85 -1.94 0.94 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.70 0.7937 0.6084 0.633 0.5754 0.5567 7.72%
Adjusted Per Share Value based on latest NOSH - 778,545
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.28 3.44 4.00 6.25 2.26 0.50 0.43 46.64%
EPS 0.22 0.00 0.33 0.29 0.15 -0.39 0.16 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.1209 0.1627 0.1069 0.3179 0.0997 0.0968 13.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.65 0.85 1.36 2.24 0.63 0.67 0.93 -
P/RPS 9.21 4.26 6.97 6.30 14.01 23.38 37.58 -20.88%
P/EPS 177.42 4,250.00 83.95 135.76 215.17 -29.48 98.94 10.21%
EY 0.56 0.02 1.19 0.74 0.46 -3.39 1.01 -9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.21 1.71 3.68 1.00 1.16 1.67 2.17%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 20/05/08 22/05/07 30/05/06 20/05/05 20/05/04 -
Price 1.55 1.20 1.52 2.22 0.69 0.47 0.70 -
P/RPS 8.65 6.02 7.79 6.24 15.35 16.40 28.29 -17.91%
P/EPS 166.67 6,000.00 93.83 134.55 235.67 -20.68 74.47 14.36%
EY 0.60 0.02 1.07 0.74 0.42 -4.83 1.34 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.71 1.92 3.65 1.09 0.82 1.26 5.92%

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