[MRCB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ-0.0%
YoY- -112.41%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Revenue 518,599 235,613 163,826 143,326 101,868 487,432 414,044 4.30%
PBT 36,717 2,263 -24,502 -14,211 230,211 -492,250 33,620 1.66%
Tax -2,394 13,844 -7,910 -13,590 -6,155 686,923 84,202 -
NP 34,323 16,107 -32,412 -27,801 224,056 194,673 117,822 -20.63%
-
NP to SH 29,196 16,107 -32,412 -27,801 224,056 -478,597 -6,652 -
-
Tax Rate 6.52% -611.75% - - 2.67% - -250.45% -
Total Cost 484,276 219,506 196,238 171,127 -122,188 292,759 296,222 9.64%
-
Net Worth 501,970 454,719 424,039 0 856,453 260,850 341,526 7.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 501,970 454,719 424,039 0 856,453 260,850 341,526 7.48%
NOSH 776,923 767,847 757,619 1,090,505 970,156 976,603 975,790 -4.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 6.62% 6.84% -19.78% -19.40% 219.95% 39.94% 28.46% -
ROE 5.82% 3.54% -7.64% 0.00% 26.16% -183.48% -1.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 66.75 30.68 21.62 13.14 10.50 49.91 42.43 8.86%
EPS 3.76 2.10 -4.28 -2.55 23.09 -49.01 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6461 0.5922 0.5597 0.00 0.8828 0.2671 0.35 12.17%
Adjusted Per Share Value based on latest NOSH - 1,090,505
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
RPS 11.61 5.27 3.67 3.21 2.28 10.91 9.27 4.30%
EPS 0.65 0.36 -0.73 -0.62 5.02 -10.71 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1018 0.0949 0.00 0.1917 0.0584 0.0764 7.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 -
Price 0.78 0.65 0.75 0.93 0.99 1.38 1.14 -
P/RPS 1.17 2.12 3.47 7.08 9.43 2.76 2.69 -14.44%
P/EPS 20.76 30.99 -17.53 -36.48 4.29 -2.82 -167.23 -
EY 4.82 3.23 -5.70 -2.74 23.33 -35.51 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.10 1.34 0.00 1.12 5.17 3.26 -16.94%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 CAGR
Date 28/11/06 17/11/05 08/11/04 - - 31/07/02 31/07/01 -
Price 0.88 0.57 0.76 0.00 0.00 1.23 1.48 -
P/RPS 1.32 1.86 3.51 0.00 0.00 2.46 3.49 -16.65%
P/EPS 23.42 27.17 -17.76 0.00 0.00 -2.51 -217.10 -
EY 4.27 3.68 -5.63 0.00 0.00 -39.84 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.96 1.36 0.00 0.00 4.61 4.23 -19.15%

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