[MRCB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -69.44%
YoY- 130.3%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Revenue 803,986 704,719 401,840 191,248 114,448 48,861 598,474 4.76%
PBT 75,688 23,559 54,416 -5,539 -22,009 225,585 -798,050 -
Tax -29,596 2,797 -1,339 15,275 -10,123 4,680 769,525 -
NP 46,092 26,356 53,077 9,736 -32,132 230,265 -28,525 -
-
NP to SH 42,605 40,116 35,170 9,736 -32,132 230,265 -803,102 -
-
Tax Rate 39.10% -11.87% 2.46% - - -2.07% - -
Total Cost 757,894 678,363 348,763 181,512 146,580 -181,404 626,999 3.03%
-
Net Worth 720,503 473,667 1,408,313 441,634 428,599 0 23,054 72.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Net Worth 720,503 473,667 1,408,313 441,634 428,599 0 23,054 72.14%
NOSH 907,777 778,545 2,224,823 767,525 769,893 976,526 976,883 -1.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
NP Margin 5.73% 3.74% 13.21% 5.09% -28.08% 471.27% -4.77% -
ROE 5.91% 8.47% 2.50% 2.20% -7.50% 0.00% -3,483.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 88.57 90.52 18.06 24.92 14.87 5.00 61.26 5.99%
EPS 4.69 5.15 1.58 1.27 -4.17 23.58 -82.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7937 0.6084 0.633 0.5754 0.5567 0.00 0.0236 74.15%
Adjusted Per Share Value based on latest NOSH - 767,525
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
RPS 18.15 15.91 9.07 4.32 2.58 1.10 13.51 4.76%
EPS 0.96 0.91 0.79 0.22 -0.73 5.20 -18.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1069 0.3179 0.0997 0.0968 0.00 0.0052 72.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 -
Price 1.36 2.24 0.63 0.67 0.93 0.90 1.21 -
P/RPS 1.54 2.47 3.49 2.69 6.26 17.99 1.98 -3.88%
P/EPS 28.98 43.47 39.85 52.82 -22.28 3.82 -1.47 -
EY 3.45 2.30 2.51 1.89 -4.49 26.20 -67.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.68 1.00 1.16 1.67 0.00 51.27 -41.52%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 CAGR
Date 20/05/08 22/05/07 30/05/06 20/05/05 - - 31/01/02 -
Price 1.52 2.22 0.69 0.47 0.00 0.00 1.30 -
P/RPS 1.72 2.45 3.82 1.89 0.00 0.00 2.12 -3.24%
P/EPS 32.39 43.08 43.65 37.05 0.00 0.00 -1.58 -
EY 3.09 2.32 2.29 2.70 0.00 0.00 -63.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.65 1.09 0.82 0.00 0.00 55.08 -41.11%

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