[MRCB] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.91%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 221,497 189,677 152,595 177,087 276,803 100,013 21,998 46.92%
PBT 24,036 14,978 2,008 18,484 12,627 19,334 -16,461 -
Tax 151 -3,946 -1,542 -4,175 -533 -423 1,571 -32.30%
NP 24,187 11,032 466 14,309 12,094 18,911 -14,890 -
-
NP to SH 21,602 9,847 153 14,706 12,846 6,514 -17,441 -
-
Tax Rate -0.63% 26.35% 76.79% 22.59% 4.22% 2.19% - -
Total Cost 197,310 178,645 152,129 162,778 264,709 81,102 36,888 32.22%
-
Net Worth 1,309,967 921,170 535,500 720,503 473,667 1,408,313 441,634 19.85%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,309,967 921,170 535,500 720,503 473,667 1,408,313 441,634 19.85%
NOSH 1,384,743 1,058,817 765,000 907,777 778,545 2,224,823 767,525 10.32%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.92% 5.82% 0.31% 8.08% 4.37% 18.91% -67.69% -
ROE 1.65% 1.07% 0.03% 2.04% 2.71% 0.46% -3.95% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.00 17.91 19.95 19.51 35.55 4.50 2.87 33.14%
EPS 1.56 0.93 0.02 1.62 1.65 0.85 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.946 0.87 0.70 0.7937 0.6084 0.633 0.5754 8.63%
Adjusted Per Share Value based on latest NOSH - 907,777
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.00 4.28 3.44 4.00 6.25 2.26 0.50 46.75%
EPS 0.49 0.22 0.00 0.33 0.29 0.15 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2957 0.208 0.1209 0.1627 0.1069 0.3179 0.0997 19.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.20 1.65 0.85 1.36 2.24 0.63 0.67 -
P/RPS 13.75 9.21 4.26 6.97 6.30 14.01 23.38 -8.46%
P/EPS 141.03 177.42 4,250.00 83.95 135.76 215.17 -29.48 -
EY 0.71 0.56 0.02 1.19 0.74 0.46 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.90 1.21 1.71 3.68 1.00 1.16 12.32%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 18/05/10 15/05/09 20/05/08 22/05/07 30/05/06 20/05/05 -
Price 2.16 1.55 1.20 1.52 2.22 0.69 0.47 -
P/RPS 13.50 8.65 6.02 7.79 6.24 15.35 16.40 -3.18%
P/EPS 138.46 166.67 6,000.00 93.83 134.55 235.67 -20.68 -
EY 0.72 0.60 0.02 1.07 0.74 0.42 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.78 1.71 1.92 3.65 1.09 0.82 18.57%

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