[MRCB] YoY Quarter Result on 28-Feb-2003 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ--%
YoY- 610.85%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 46,858 45,123 0 48,861 146,075 147,869 73,132 -8.00%
PBT -6,175 5,605 0 225,585 -38,141 -49,714 81,322 -
Tax 635 -1,207 0 4,680 -6,934 49,714 -16,646 -
NP -5,540 4,398 0 230,265 -45,075 0 64,676 -
-
NP to SH -3,172 4,398 0 230,265 -45,075 -55,640 64,676 -
-
Tax Rate - 21.53% - -2.07% - - 20.47% -
Total Cost 52,398 40,725 0 -181,404 191,150 147,869 8,456 40.74%
-
Net Worth 440,907 432,855 0 787,178 -25,074 390,456 -242,777 -
Dividend
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 440,907 432,855 0 787,178 -25,074 390,456 -242,777 -
NOSH 773,658 771,578 970,156 976,526 975,649 976,140 971,111 -4.16%
Ratio Analysis
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin -11.82% 9.75% 0.00% 471.27% -30.86% 0.00% 88.44% -
ROE -0.72% 1.02% 0.00% 29.25% 0.00% -14.25% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 6.06 5.85 0.00 5.00 14.97 15.15 7.53 -3.98%
EPS -0.41 0.57 0.00 23.58 -4.62 -5.70 6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5699 0.561 0.00 0.8061 -0.0257 0.40 -0.25 -
Adjusted Per Share Value based on latest NOSH - 976,526
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 1.06 1.02 0.00 1.10 3.30 3.34 1.65 -7.95%
EPS -0.07 0.10 0.00 5.20 -1.02 -1.26 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0977 0.00 0.1777 -0.0057 0.0881 -0.0548 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.49 0.71 1.08 0.90 1.19 1.28 4.70 -
P/RPS 8.09 12.14 0.00 17.99 7.95 8.45 62.41 -31.80%
P/EPS -119.51 124.56 0.00 3.82 -25.76 -22.46 70.57 -
EY -0.84 0.80 0.00 26.20 -3.88 -4.45 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.27 0.00 1.12 0.00 3.20 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 17/08/05 30/08/04 - 29/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.58 0.72 0.00 0.87 1.73 1.10 3.52 -
P/RPS 9.58 12.31 0.00 17.39 11.55 7.26 46.74 -25.69%
P/EPS -141.46 126.32 0.00 3.69 -37.45 -19.30 52.85 -
EY -0.71 0.79 0.00 27.10 -2.67 -5.18 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.28 0.00 1.08 0.00 2.75 0.00 -

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