[MRCB] YoY Quarter Result on 31-Aug-2003 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ--%
YoY- -18.2%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 157,133 147,803 59,591 90,319 66,895 134,303 15,267 44.47%
PBT 8,337 14,788 -5,237 -18,837 -10,381 -703,595 -21,805 -
Tax 4,133 -1,168 22,283 -2,755 10,381 703,595 21,805 -23.08%
NP 12,470 13,620 17,046 -21,592 0 0 0 -
-
NP to SH 19,293 14,705 17,046 -21,592 -18,268 -673,270 -23,167 -
-
Tax Rate -49.57% 7.90% - - - - - -
Total Cost 144,663 134,183 42,545 111,911 66,895 134,303 15,267 42.59%
-
Net Worth 441,089 481,494 445,269 720,060 282,225 50,443 204,153 12.92%
Dividend
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 441,089 481,494 445,269 720,060 282,225 50,443 204,153 12.92%
NOSH 769,789 770,391 767,837 1,090,505 976,898 975,692 972,160 -3.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 7.94% 9.21% 28.60% -23.91% 0.00% 0.00% 0.00% -
ROE 4.37% 3.05% 3.83% -3.00% -6.47% -1,334.71% -11.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 20.41 19.19 7.76 8.28 6.85 13.76 1.57 49.89%
EPS 2.51 1.91 2.22 -1.98 -1.87 -69.01 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.625 0.5799 0.6603 0.2889 0.0517 0.21 17.16%
Adjusted Per Share Value based on latest NOSH - 1,090,505
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 3.52 3.31 1.33 2.02 1.50 3.01 0.34 44.60%
EPS 0.43 0.33 0.38 -0.48 -0.41 -15.07 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.1078 0.0997 0.1612 0.0632 0.0113 0.0457 12.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 29/12/06 30/12/05 31/12/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 1.04 0.54 0.77 0.95 1.20 1.51 2.44 -
P/RPS 5.09 2.81 9.92 11.47 17.52 10.97 155.37 -41.69%
P/EPS 41.50 28.29 34.68 -47.98 -64.17 -2.19 -102.39 -
EY 2.41 3.53 2.88 -2.08 -1.56 -45.70 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.86 1.33 1.44 4.15 29.21 11.62 -25.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 27/02/07 24/02/06 02/03/05 29/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.83 0.57 0.70 1.05 1.01 1.13 2.10 -
P/RPS 8.97 2.97 9.02 12.68 14.75 8.21 133.72 -34.71%
P/EPS 73.02 29.86 31.53 -53.03 -54.01 -1.64 -88.12 -
EY 1.37 3.35 3.17 -1.89 -1.85 -61.07 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 0.91 1.21 1.59 3.50 21.86 10.00 -16.49%

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