[MRCB] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 198.31%
YoY- 152.27%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Revenue 903,702 527,929 323,825 188,301 143,326 185,716 419,282 15.47%
PBT 69,831 30,266 18,621 23,953 -14,211 -54,473 196,408 -17.61%
Tax -25,954 2,907 655 7,910 -13,590 -6,488 -23,732 1.69%
NP 43,877 33,173 19,276 31,863 -27,801 -60,961 172,676 -22.64%
-
NP to SH 40,745 33,784 11,215 31,863 -27,801 -60,961 172,676 -23.70%
-
Tax Rate 37.17% -9.60% -3.52% -33.02% - - 12.08% -
Total Cost 859,825 494,756 304,549 156,438 171,127 246,677 246,606 26.36%
-
Net Worth 710,695 441,089 481,494 445,269 720,060 420,299 282,225 18.89%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Net Worth 710,695 441,089 481,494 445,269 720,060 420,299 282,225 18.89%
NOSH 914,666 769,789 770,391 767,837 1,090,505 767,951 976,898 -1.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
NP Margin 4.86% 6.28% 5.95% 16.92% -19.40% -32.82% 41.18% -
ROE 5.73% 7.66% 2.33% 7.16% -3.86% -14.50% 61.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
RPS 98.80 68.58 42.03 24.52 13.14 24.18 42.92 16.90%
EPS 4.45 4.39 1.46 4.15 -2.55 -7.94 17.68 -22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.573 0.625 0.5799 0.6603 0.5473 0.2889 20.36%
Adjusted Per Share Value based on latest NOSH - 767,837
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
RPS 20.23 11.82 7.25 4.21 3.21 4.16 9.39 15.46%
EPS 0.91 0.76 0.25 0.71 -0.62 -1.36 3.87 -23.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.0987 0.1078 0.0997 0.1612 0.0941 0.0632 18.88%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 29/08/03 31/12/03 30/08/02 -
Price 2.55 1.04 0.54 0.77 0.95 0.91 1.20 -
P/RPS 2.58 1.52 1.28 3.14 7.23 3.76 2.80 -1.52%
P/EPS 57.24 23.70 37.09 18.56 -37.26 -11.46 6.79 49.09%
EY 1.75 4.22 2.70 5.39 -2.68 -8.72 14.73 -32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 1.82 0.86 1.33 1.44 1.66 4.15 -4.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Date 26/02/08 27/02/07 24/02/06 02/03/05 - - 31/10/02 -
Price 2.05 1.83 0.57 0.70 0.00 0.00 1.01 -
P/RPS 2.07 2.67 1.36 2.85 0.00 0.00 2.35 -2.34%
P/EPS 46.02 41.70 39.15 16.87 0.00 0.00 5.71 47.84%
EY 2.17 2.40 2.55 5.93 0.00 0.00 17.50 -32.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.19 0.91 1.21 0.00 0.00 3.50 -5.14%

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