[MRCB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 639.82%
YoY- 438.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Revenue 179,380 228,831 179,934 107,166 64,536 0 53,007 25.64%
PBT -25,989 15,460 843 26,469 9,958 0 4,626 -
Tax -433 -331 -1,347 -383 -6,776 0 -10,835 -45.28%
NP -26,422 15,129 -504 26,086 3,182 0 -6,209 31.15%
-
NP to SH -26,807 14,110 3,030 17,123 3,182 0 -6,209 31.51%
-
Tax Rate - 2.14% 159.79% 1.45% 68.05% - 234.22% -
Total Cost 205,802 213,702 180,438 81,080 61,354 0 59,216 26.27%
-
Net Worth 681,533 702,786 501,970 454,719 424,039 0 856,453 -4.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Net Worth 681,533 702,786 501,970 454,719 424,039 0 856,453 -4.18%
NOSH 908,711 904,487 776,923 767,847 757,619 1,090,505 970,156 -1.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
NP Margin -14.73% 6.61% -0.28% 24.34% 4.93% 0.00% -11.71% -
ROE -3.93% 2.01% 0.60% 3.77% 0.75% 0.00% -0.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
RPS 19.74 25.30 23.16 13.96 8.52 0.00 5.46 27.21%
EPS -2.95 1.56 0.39 2.23 0.42 0.00 -0.64 33.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.777 0.6461 0.5922 0.5597 0.00 0.8828 -3.00%
Adjusted Per Share Value based on latest NOSH - 767,847
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
RPS 4.02 5.12 4.03 2.40 1.44 0.00 1.19 25.60%
EPS -0.60 0.32 0.07 0.38 0.07 0.00 -0.14 31.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1526 0.1573 0.1124 0.1018 0.0949 0.00 0.1917 -4.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 -
Price 0.75 2.51 0.78 0.65 0.75 0.93 0.99 -
P/RPS 3.80 9.92 3.37 4.66 8.80 0.00 18.12 -25.36%
P/EPS -25.42 160.90 200.00 29.15 178.57 0.00 -154.69 -28.69%
EY -3.93 0.62 0.50 3.43 0.56 0.00 -0.65 40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 3.23 1.21 1.10 1.34 0.00 1.12 -2.10%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Date 25/11/08 27/11/07 28/11/06 17/11/05 08/11/04 - 25/07/03 -
Price 0.68 2.52 0.88 0.57 0.76 0.00 1.10 -
P/RPS 3.44 9.96 3.80 4.08 8.92 0.00 20.13 -28.16%
P/EPS -23.05 161.54 225.64 25.56 180.95 0.00 -171.88 -31.35%
EY -4.34 0.62 0.44 3.91 0.55 0.00 -0.58 45.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 3.24 1.36 0.96 1.36 0.00 1.25 -5.77%

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