[MRCB] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 100.39%
YoY- -98.96%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 328,624 221,497 189,677 152,595 177,087 276,803 100,013 21.90%
PBT 35,602 24,036 14,978 2,008 18,484 12,627 19,334 10.70%
Tax -7,002 151 -3,946 -1,542 -4,175 -533 -423 59.57%
NP 28,600 24,187 11,032 466 14,309 12,094 18,911 7.13%
-
NP to SH 22,155 21,602 9,847 153 14,706 12,846 6,514 22.60%
-
Tax Rate 19.67% -0.63% 26.35% 76.79% 22.59% 4.22% 2.19% -
Total Cost 300,024 197,310 178,645 152,129 162,778 264,709 81,102 24.33%
-
Net Worth 1,380,810 1,309,967 921,170 535,500 720,503 473,667 1,408,313 -0.32%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,380,810 1,309,967 921,170 535,500 720,503 473,667 1,408,313 -0.32%
NOSH 1,384,687 1,384,743 1,058,817 765,000 907,777 778,545 2,224,823 -7.59%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.70% 10.92% 5.82% 0.31% 8.08% 4.37% 18.91% -
ROE 1.60% 1.65% 1.07% 0.03% 2.04% 2.71% 0.46% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.73 16.00 17.91 19.95 19.51 35.55 4.50 31.89%
EPS 1.60 1.56 0.93 0.02 1.62 1.65 0.85 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9972 0.946 0.87 0.70 0.7937 0.6084 0.633 7.86%
Adjusted Per Share Value based on latest NOSH - 765,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.36 4.96 4.25 3.42 3.96 6.20 2.24 21.90%
EPS 0.50 0.48 0.22 0.00 0.33 0.29 0.15 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3091 0.2932 0.2062 0.1199 0.1613 0.106 0.3152 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.90 2.20 1.65 0.85 1.36 2.24 0.63 -
P/RPS 8.01 13.75 9.21 4.26 6.97 6.30 14.01 -8.88%
P/EPS 118.75 141.03 177.42 4,250.00 83.95 135.76 215.17 -9.42%
EY 0.84 0.71 0.56 0.02 1.19 0.74 0.46 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.33 1.90 1.21 1.71 3.68 1.00 11.37%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 18/05/10 15/05/09 20/05/08 22/05/07 30/05/06 -
Price 1.60 2.16 1.55 1.20 1.52 2.22 0.69 -
P/RPS 6.74 13.50 8.65 6.02 7.79 6.24 15.35 -12.80%
P/EPS 100.00 138.46 166.67 6,000.00 93.83 134.55 235.67 -13.30%
EY 1.00 0.72 0.60 0.02 1.07 0.74 0.42 15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.28 1.78 1.71 1.92 3.65 1.09 6.59%

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