[MRCB] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -411.68%
YoY- -289.99%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 286,352 270,909 257,108 179,380 228,831 179,934 107,166 17.78%
PBT 20,493 15,005 11,982 -25,989 15,460 843 26,469 -4.17%
Tax -1,110 -4,620 -471 -433 -331 -1,347 -383 19.39%
NP 19,383 10,385 11,511 -26,422 15,129 -504 26,086 -4.82%
-
NP to SH 14,735 3,676 10,017 -26,807 14,110 3,030 17,123 -2.47%
-
Tax Rate 5.42% 30.79% 3.93% - 2.14% 159.79% 1.45% -
Total Cost 266,969 260,524 245,597 205,802 213,702 180,438 81,080 21.96%
-
Net Worth 0 1,195,380 662,032 681,533 702,786 501,970 454,719 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 1,195,380 662,032 681,533 702,786 501,970 454,719 -
NOSH 1,392,077 1,361,481 910,636 908,711 904,487 776,923 767,847 10.41%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.77% 3.83% 4.48% -14.73% 6.61% -0.28% 24.34% -
ROE 0.00% 0.31% 1.51% -3.93% 2.01% 0.60% 3.77% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 20.57 19.90 28.23 19.74 25.30 23.16 13.96 6.67%
EPS 1.06 0.27 1.10 -2.95 1.56 0.39 2.23 -11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.878 0.727 0.75 0.777 0.6461 0.5922 -
Adjusted Per Share Value based on latest NOSH - 908,711
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.46 6.12 5.80 4.05 5.17 4.06 2.42 17.77%
EPS 0.33 0.08 0.23 -0.61 0.32 0.07 0.39 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2699 0.1495 0.1539 0.1587 0.1133 0.1027 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.68 2.10 1.36 0.75 2.51 0.78 0.65 -
P/RPS 8.17 10.55 4.82 3.80 9.92 3.37 4.66 9.80%
P/EPS 158.72 777.78 123.64 -25.42 160.90 200.00 29.15 32.62%
EY 0.63 0.13 0.81 -3.93 0.62 0.50 3.43 -24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.39 1.87 1.00 3.23 1.21 1.10 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 17/11/05 -
Price 1.89 2.15 1.36 0.68 2.52 0.88 0.57 -
P/RPS 9.19 10.81 4.82 3.44 9.96 3.80 4.08 14.48%
P/EPS 178.56 796.30 123.64 -23.05 161.54 225.64 25.56 38.24%
EY 0.56 0.13 0.81 -4.34 0.62 0.44 3.91 -27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.45 1.87 0.91 3.24 1.36 0.96 -

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