[MRCB] YoY Quarter Result on 31-May-2003 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ--%
YoY- -102.31%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 107,166 64,536 0 53,007 80,108 189,356 87,223 3.93%
PBT 26,469 9,958 0 4,626 275,569 -18,658 423 117.06%
Tax -383 -6,776 0 -10,835 -7,296 18,658 -423 -1.84%
NP 26,086 3,182 0 -6,209 268,273 0 0 -
-
NP to SH 17,123 3,182 0 -6,209 268,273 -45,667 -1,836 -
-
Tax Rate 1.45% 68.05% - 234.22% 2.65% - 100.00% -
Total Cost 81,080 61,354 0 59,216 -188,165 189,356 87,223 -1.35%
-
Net Worth 454,719 424,039 0 856,453 260,850 341,526 -231,915 -
Dividend
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 454,719 424,039 0 856,453 260,850 341,526 -231,915 -
NOSH 767,847 757,619 1,090,505 970,156 976,603 975,790 966,315 -4.21%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 24.34% 4.93% 0.00% -11.71% 334.89% 0.00% 0.00% -
ROE 3.77% 0.75% 0.00% -0.72% 102.85% -13.37% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 13.96 8.52 0.00 5.46 8.20 19.41 9.03 8.50%
EPS 2.23 0.42 0.00 -0.64 27.47 -4.68 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5597 0.00 0.8828 0.2671 0.35 -0.24 -
Adjusted Per Share Value based on latest NOSH - 970,156
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 2.40 1.44 0.00 1.19 1.79 4.24 1.95 3.96%
EPS 0.38 0.07 0.00 -0.14 6.00 -1.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.0949 0.00 0.1917 0.0584 0.0764 -0.0519 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.65 0.75 0.93 0.99 1.38 1.14 3.08 -
P/RPS 4.66 8.80 0.00 18.12 16.82 5.87 34.12 -31.13%
P/EPS 29.15 178.57 0.00 -154.69 5.02 -24.36 -1,621.05 -
EY 3.43 0.56 0.00 -0.65 19.91 -4.11 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.34 0.00 1.12 5.17 3.26 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 17/11/05 08/11/04 - 25/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.57 0.76 0.00 1.10 1.23 1.48 2.50 -
P/RPS 4.08 8.92 0.00 20.13 15.00 7.63 27.70 -30.15%
P/EPS 25.56 180.95 0.00 -171.88 4.48 -31.62 -1,315.79 -
EY 3.91 0.55 0.00 -0.58 22.33 -3.16 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.36 0.00 1.25 4.61 4.23 0.00 -

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