[MRCB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 50.05%
YoY- 289.65%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 173,875 230,244 228,531 96,587 90,849 46,858 45,123 25.19%
PBT 18,303 9,137 -9,151 28,882 1,752 -6,175 5,605 21.79%
Tax -5,122 2,918 -406 -6,189 544 635 -1,207 27.22%
NP 13,181 12,055 -9,557 22,693 2,296 -5,540 4,398 20.06%
-
NP to SH 12,244 12,042 -5,239 19,276 4,947 -3,172 4,398 18.59%
-
Tax Rate 27.98% -31.94% - 21.43% -31.05% - 21.53% -
Total Cost 160,694 218,189 238,088 73,894 88,553 52,398 40,725 25.69%
-
Net Worth 1,212,018 648,276 711,781 633,475 494,699 440,907 432,855 18.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,212,018 648,276 711,781 633,475 494,699 440,907 432,855 18.71%
NOSH 1,375,730 905,413 903,275 849,163 772,968 773,658 771,578 10.11%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.58% 5.24% -4.18% 23.49% 2.53% -11.82% 9.75% -
ROE 1.01% 1.86% -0.74% 3.04% 1.00% -0.72% 1.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 12.64 25.43 25.30 11.37 11.75 6.06 5.85 13.69%
EPS 0.89 1.33 -0.58 2.27 0.64 -0.41 0.57 7.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.881 0.716 0.788 0.746 0.64 0.5699 0.561 7.80%
Adjusted Per Share Value based on latest NOSH - 849,163
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.89 5.15 5.12 2.16 2.03 1.05 1.01 25.18%
EPS 0.27 0.27 -0.12 0.43 0.11 -0.07 0.10 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2713 0.1451 0.1593 0.1418 0.1107 0.0987 0.0969 18.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.56 1.26 1.10 2.71 0.77 0.49 0.71 -
P/RPS 12.34 4.95 4.35 23.83 6.55 8.09 12.14 0.27%
P/EPS 175.28 94.74 -189.66 119.38 120.31 -119.51 124.56 5.85%
EY 0.57 1.06 -0.53 0.84 0.83 -0.84 0.80 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.76 1.40 3.63 1.20 0.86 1.27 5.68%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 17/08/05 30/08/04 -
Price 1.67 1.29 0.77 2.35 0.74 0.58 0.72 -
P/RPS 13.21 5.07 3.04 20.66 6.30 9.58 12.31 1.18%
P/EPS 187.64 96.99 -132.76 103.52 115.63 -141.46 126.32 6.81%
EY 0.53 1.03 -0.75 0.97 0.86 -0.71 0.79 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.80 0.98 3.15 1.16 1.02 1.28 6.80%

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