[MRCB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7770.59%
YoY- 329.85%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 341,508 234,841 173,875 230,244 228,531 96,587 90,849 24.66%
PBT 18,834 23,146 18,303 9,137 -9,151 28,882 1,752 48.50%
Tax -8,615 -3,777 -5,122 2,918 -406 -6,189 544 -
NP 10,219 19,369 13,181 12,055 -9,557 22,693 2,296 28.22%
-
NP to SH 5,157 17,979 12,244 12,042 -5,239 19,276 4,947 0.69%
-
Tax Rate 45.74% 16.32% 27.98% -31.94% - 21.43% -31.05% -
Total Cost 331,289 215,472 160,694 218,189 238,088 73,894 88,553 24.57%
-
Net Worth 1,360,332 0 1,212,018 648,276 711,781 633,475 494,699 18.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,360,332 0 1,212,018 648,276 711,781 633,475 494,699 18.34%
NOSH 1,393,783 1,388,759 1,375,730 905,413 903,275 849,163 772,968 10.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.99% 8.25% 7.58% 5.24% -4.18% 23.49% 2.53% -
ROE 0.38% 0.00% 1.01% 1.86% -0.74% 3.04% 1.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.50 16.91 12.64 25.43 25.30 11.37 11.75 13.01%
EPS 0.37 1.30 0.89 1.33 -0.58 2.27 0.64 -8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.00 0.881 0.716 0.788 0.746 0.64 7.27%
Adjusted Per Share Value based on latest NOSH - 905,413
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.64 5.26 3.89 5.15 5.12 2.16 2.03 24.69%
EPS 0.12 0.40 0.27 0.27 -0.12 0.43 0.11 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.00 0.2713 0.1451 0.1593 0.1418 0.1107 18.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.75 2.23 1.56 1.26 1.10 2.71 0.77 -
P/RPS 7.14 13.19 12.34 4.95 4.35 23.83 6.55 1.44%
P/EPS 472.97 172.25 175.28 94.74 -189.66 119.38 120.31 25.60%
EY 0.21 0.58 0.57 1.06 -0.53 0.84 0.83 -20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.77 1.76 1.40 3.63 1.20 6.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 -
Price 1.74 2.23 1.67 1.29 0.77 2.35 0.74 -
P/RPS 7.10 13.19 13.21 5.07 3.04 20.66 6.30 2.01%
P/EPS 470.27 172.25 187.64 96.99 -132.76 103.52 115.63 26.31%
EY 0.21 0.58 0.53 1.03 -0.75 0.97 0.86 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.00 1.90 1.80 0.98 3.15 1.16 7.39%

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