[MRCB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 47.29%
YoY- -113.95%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Revenue 704,719 401,840 191,248 114,448 48,861 598,474 237,174 18.75%
PBT 23,559 54,416 -5,539 -22,009 225,585 -798,050 183,737 -27.69%
Tax 2,797 -1,339 15,275 -10,123 4,680 769,525 -1,239 -
NP 26,356 53,077 9,736 -32,132 230,265 -28,525 182,498 -26.32%
-
NP to SH 40,116 35,170 9,736 -32,132 230,265 -803,102 157,495 -19.41%
-
Tax Rate -11.87% 2.46% - - -2.07% - 0.67% -
Total Cost 678,363 348,763 181,512 146,580 -181,404 626,999 54,676 48.81%
-
Net Worth 473,667 1,408,313 441,634 428,599 0 23,054 438,906 1.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Net Worth 473,667 1,408,313 441,634 428,599 0 23,054 438,906 1.21%
NOSH 778,545 2,224,823 767,525 769,893 976,526 976,883 975,347 -3.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
NP Margin 3.74% 13.21% 5.09% -28.08% 471.27% -4.77% 76.95% -
ROE 8.47% 2.50% 2.20% -7.50% 0.00% -3,483.50% 35.88% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
RPS 90.52 18.06 24.92 14.87 5.00 61.26 24.32 23.05%
EPS 5.15 1.58 1.27 -4.17 23.58 -82.21 16.15 -16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6084 0.633 0.5754 0.5567 0.00 0.0236 0.45 4.87%
Adjusted Per Share Value based on latest NOSH - 769,893
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
RPS 15.91 9.07 4.32 2.58 1.10 13.51 5.35 18.77%
EPS 0.91 0.79 0.22 -0.73 5.20 -18.13 3.56 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.3179 0.0997 0.0968 0.00 0.0052 0.0991 1.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 -
Price 2.24 0.63 0.67 0.93 0.90 1.21 1.85 -
P/RPS 2.47 3.49 2.69 6.26 17.99 1.98 7.61 -16.27%
P/EPS 43.47 39.85 52.82 -22.28 3.82 -1.47 11.46 23.42%
EY 2.30 2.51 1.89 -4.49 26.20 -67.94 8.73 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.68 1.00 1.16 1.67 0.00 51.27 4.11 -1.72%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 CAGR
Date 22/05/07 30/05/06 20/05/05 - - 31/01/02 31/01/01 -
Price 2.22 0.69 0.47 0.00 0.00 1.30 1.61 -
P/RPS 2.45 3.82 1.89 0.00 0.00 2.12 6.62 -14.52%
P/EPS 43.08 43.65 37.05 0.00 0.00 -1.58 9.97 25.99%
EY 2.32 2.29 2.70 0.00 0.00 -63.24 10.03 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.09 0.82 0.00 0.00 55.08 3.58 0.30%

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