[MRCB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.76%
YoY- -16.59%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 759,354 518,599 235,613 163,826 143,326 101,868 487,432 8.66%
PBT 65,306 36,717 2,263 -24,502 -14,211 230,211 -492,250 -
Tax -2,920 -2,394 13,844 -7,910 -13,590 -6,155 686,923 -
NP 62,386 34,323 16,107 -32,412 -27,801 224,056 194,673 -19.20%
-
NP to SH 65,525 29,196 16,107 -32,412 -27,801 224,056 -478,597 -
-
Tax Rate 4.47% 6.52% -611.75% - - 2.67% - -
Total Cost 696,968 484,276 219,506 196,238 171,127 -122,188 292,759 17.64%
-
Net Worth 702,786 501,970 454,719 424,039 0 856,453 260,850 20.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Net Worth 702,786 501,970 454,719 424,039 0 856,453 260,850 20.40%
NOSH 904,487 776,923 767,847 757,619 1,090,505 970,156 976,603 -1.42%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
NP Margin 8.22% 6.62% 6.84% -19.78% -19.40% 219.95% 39.94% -
ROE 9.32% 5.82% 3.54% -7.64% 0.00% 26.16% -183.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 83.95 66.75 30.68 21.62 13.14 10.50 49.91 10.23%
EPS 7.24 3.76 2.10 -4.28 -2.55 23.09 -49.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.6461 0.5922 0.5597 0.00 0.8828 0.2671 22.14%
Adjusted Per Share Value based on latest NOSH - 757,619
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 17.14 11.71 5.32 3.70 3.24 2.30 11.00 8.66%
EPS 1.48 0.66 0.36 -0.73 -0.63 5.06 -10.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1133 0.1027 0.0957 0.00 0.1934 0.0589 20.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 -
Price 2.51 0.78 0.65 0.75 0.93 0.99 1.38 -
P/RPS 2.99 1.17 2.12 3.47 7.08 9.43 2.76 1.51%
P/EPS 34.65 20.76 30.99 -17.53 -36.48 4.29 -2.82 -
EY 2.89 4.82 3.23 -5.70 -2.74 23.33 -35.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 1.21 1.10 1.34 0.00 1.12 5.17 -8.43%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 27/11/07 28/11/06 17/11/05 08/11/04 - - 31/07/02 -
Price 2.52 0.88 0.57 0.76 0.00 0.00 1.23 -
P/RPS 3.00 1.32 1.86 3.51 0.00 0.00 2.46 3.78%
P/EPS 34.79 23.42 27.17 -17.76 0.00 0.00 -2.51 -
EY 2.87 4.27 3.68 -5.63 0.00 0.00 -39.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 1.36 0.96 1.36 0.00 0.00 4.61 -6.39%

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