[MRCB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ-0.0%
YoY- -124.75%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 527,929 323,825 188,301 185,716 419,282 533,080 248,570 12.62%
PBT 30,266 18,621 23,953 -54,473 196,408 -648,170 81,290 -14.43%
Tax 2,907 655 7,910 -6,488 -23,732 765,992 1,396 12.27%
NP 33,173 19,276 31,863 -60,961 172,676 117,822 82,686 -13.42%
-
NP to SH 33,784 11,215 31,863 -60,961 172,676 -656,755 57,683 -8.09%
-
Tax Rate -9.60% -3.52% -33.02% - 12.08% - -1.72% -
Total Cost 494,756 304,549 156,438 246,677 246,606 415,258 165,884 18.82%
-
Net Worth 441,089 481,494 445,269 420,299 282,225 50,443 204,153 12.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 441,089 481,494 445,269 420,299 282,225 50,443 204,153 12.92%
NOSH 769,789 770,391 767,837 767,951 976,898 975,692 972,160 -3.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 6.28% 5.95% 16.92% -32.82% 41.18% 22.10% 33.26% -
ROE 7.66% 2.33% 7.16% -14.50% 61.18% -1,301.97% 28.25% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 68.58 42.03 24.52 24.18 42.92 54.64 25.57 16.84%
EPS 4.39 1.46 4.15 -7.94 17.68 -67.31 5.93 -4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.625 0.5799 0.5473 0.2889 0.0517 0.21 17.16%
Adjusted Per Share Value based on latest NOSH - 767,951
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 11.82 7.25 4.21 4.16 9.39 11.93 5.56 12.63%
EPS 0.76 0.25 0.71 -1.36 3.87 -14.70 1.29 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.1078 0.0997 0.0941 0.0632 0.0113 0.0457 12.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/08/02 30/08/01 30/08/00 -
Price 1.04 0.54 0.77 0.91 1.20 1.51 2.44 -
P/RPS 1.52 1.28 3.14 3.76 2.80 2.76 9.54 -25.16%
P/EPS 23.70 37.09 18.56 -11.46 6.79 -2.24 41.12 -8.32%
EY 4.22 2.70 5.39 -8.72 14.73 -44.58 2.43 9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.86 1.33 1.66 4.15 29.21 11.62 -25.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/08/02 31/08/01 31/08/00 CAGR
Date 27/02/07 24/02/06 02/03/05 - 31/10/02 31/10/01 31/10/00 -
Price 1.83 0.57 0.70 0.00 1.01 1.13 2.10 -
P/RPS 2.67 1.36 2.85 0.00 2.35 2.07 8.21 -16.24%
P/EPS 41.70 39.15 16.87 0.00 5.71 -1.68 35.39 2.62%
EY 2.40 2.55 5.93 0.00 17.50 -59.57 2.83 -2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 0.91 1.21 0.00 3.50 21.86 10.00 -16.49%

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