[MRCB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.03%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 708,348 903,702 802,961 746,780 1,107,212 527,929 494,394 27.06%
PBT 73,936 69,831 75,958 83,018 50,508 30,266 29,238 85.50%
Tax -16,700 -25,955 -9,404 -13,444 -2,132 2,907 -1,634 370.28%
NP 57,236 43,876 66,554 69,574 48,376 33,173 27,604 62.53%
-
NP to SH 58,824 40,744 61,642 64,244 51,384 33,784 19,321 109.92%
-
Tax Rate 22.59% 37.17% 12.38% 16.19% 4.22% -9.60% 5.59% -
Total Cost 651,112 859,826 736,406 677,206 1,058,836 494,756 466,790 24.81%
-
Net Worth 720,503 667,892 655,515 606,658 473,667 440,310 495,377 28.34%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 720,503 667,892 655,515 606,658 473,667 440,310 495,377 28.34%
NOSH 907,777 859,578 843,649 813,215 778,545 768,430 766,719 11.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.08% 4.86% 8.29% 9.32% 4.37% 6.28% 5.58% -
ROE 8.16% 6.10% 9.40% 10.59% 10.85% 7.67% 3.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 78.03 105.13 95.18 91.83 142.22 68.70 64.48 13.54%
EPS 6.48 4.74 7.31 7.90 6.60 4.40 2.52 87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7937 0.777 0.777 0.746 0.6084 0.573 0.6461 14.68%
Adjusted Per Share Value based on latest NOSH - 849,163
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.99 20.40 18.13 16.86 25.00 11.92 11.16 27.06%
EPS 1.33 0.92 1.39 1.45 1.16 0.76 0.44 108.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1508 0.148 0.137 0.1069 0.0994 0.1118 28.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.36 2.55 2.51 2.71 2.24 1.04 0.78 -
P/RPS 1.74 2.43 2.64 2.95 1.58 1.51 1.21 27.37%
P/EPS 20.99 53.80 34.35 34.30 33.94 23.66 30.95 -22.79%
EY 4.76 1.86 2.91 2.92 2.95 4.23 3.23 29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.28 3.23 3.63 3.68 1.82 1.21 25.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 -
Price 1.52 2.05 2.52 2.35 2.22 1.83 0.88 -
P/RPS 1.95 1.95 2.65 2.56 1.56 2.66 1.36 27.12%
P/EPS 23.46 43.25 34.49 29.75 33.64 41.62 34.92 -23.27%
EY 4.26 2.31 2.90 3.36 2.97 2.40 2.86 30.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.64 3.24 3.15 3.65 3.19 1.36 25.82%

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