[MRCB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ-0.0%
YoY- 7.58%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Revenue 445,831 192,983 194,687 101,868 115,014 596,680 311,911 6.92%
PBT 62,343 -16,841 -70,096 230,211 210,648 -786,477 52,701 3.19%
Tax -1,430 19,007 -4,867 -6,155 -2,380 712,877 65,121 -
NP 60,913 2,166 -74,963 224,056 208,268 -73,600 117,822 -11.62%
-
NP to SH 43,289 2,166 -74,963 224,056 208,268 -792,537 37,179 2.89%
-
Tax Rate 2.29% - - 2.67% 1.13% - -123.57% -
Total Cost 384,918 190,817 269,650 -122,188 -93,254 670,280 194,089 13.68%
-
Net Worth 494,699 440,907 432,855 0 787,178 -25,074 390,456 4.53%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 494,699 440,907 432,855 0 787,178 -25,074 390,456 4.53%
NOSH 772,968 773,658 771,578 970,156 976,526 975,649 976,140 -4.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 13.66% 1.12% -38.50% 219.95% 181.08% -12.33% 37.77% -
ROE 8.75% 0.49% -17.32% 0.00% 26.46% 0.00% 9.52% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 57.68 24.94 25.23 10.50 11.78 61.16 31.95 11.70%
EPS 5.60 0.28 -9.72 23.09 21.33 -81.23 3.81 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.5699 0.561 0.00 0.8061 -0.0257 0.40 9.20%
Adjusted Per Share Value based on latest NOSH - 970,156
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
RPS 10.07 4.36 4.40 2.30 2.60 13.47 7.04 6.93%
EPS 0.98 0.05 -1.69 5.06 4.70 -17.89 0.84 2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.0995 0.0977 0.00 0.1777 -0.0057 0.0881 4.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 -
Price 0.77 0.49 0.71 1.08 0.90 1.19 1.28 -
P/RPS 1.34 1.96 2.81 10.29 7.64 1.95 4.01 -18.56%
P/EPS 13.75 175.02 -7.31 4.68 4.22 -1.46 33.61 -15.41%
EY 7.27 0.57 -13.68 21.38 23.70 -68.26 2.98 18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 1.27 0.00 1.12 0.00 3.20 -16.78%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 CAGR
Date 29/08/06 17/08/05 30/08/04 - - 30/04/02 30/04/01 -
Price 0.74 0.58 0.72 0.00 0.00 1.73 1.10 -
P/RPS 1.28 2.33 2.85 0.00 0.00 2.83 3.44 -16.90%
P/EPS 13.21 207.17 -7.41 0.00 0.00 -2.13 28.88 -13.63%
EY 7.57 0.48 -13.49 0.00 0.00 -46.95 3.46 15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.02 1.28 0.00 0.00 0.00 2.75 -14.93%

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