[MRCB] QoQ Annualized Quarter Result on 30-Nov-2001 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- 82.63%
YoY- -124.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 420,024 470,838 546,042 507,784 533,080 531,702 418,842 0.18%
PBT 200,964 281,793 -128,446 -104,332 -648,170 73,900 148,166 22.46%
Tax -24,558 -22,228 -18,750 104,332 648,170 -51,880 -23,802 2.10%
NP 176,406 259,565 -147,196 0 0 22,020 124,364 26.16%
-
NP to SH 176,406 259,565 -147,196 -114,100 -656,755 22,020 124,364 26.16%
-
Tax Rate 12.22% 7.89% - - - 70.20% 16.06% -
Total Cost 243,618 211,273 693,238 507,784 533,080 509,682 294,478 -11.84%
-
Net Worth 282,190 260,900 -25,085 23,054 50,441 342,026 390,467 -19.41%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 282,190 260,900 -25,085 23,054 50,441 342,026 390,467 -19.41%
NOSH 976,777 976,788 976,100 976,883 975,654 977,218 976,169 0.04%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 42.00% 55.13% -26.96% 0.00% 0.00% 4.14% 29.69% -
ROE 62.51% 99.49% 0.00% -494.92% -1,302.02% 6.44% 31.85% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 43.00 48.20 55.94 51.98 54.64 54.41 42.91 0.13%
EPS 18.06 26.57 -15.08 -11.68 -67.31 2.25 12.74 26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2889 0.2671 -0.0257 0.0236 0.0517 0.35 0.40 -19.45%
Adjusted Per Share Value based on latest NOSH - 976,883
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 9.40 10.54 12.22 11.37 11.93 11.90 9.38 0.14%
EPS 3.95 5.81 -3.29 -2.55 -14.70 0.49 2.78 26.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0584 -0.0056 0.0052 0.0113 0.0766 0.0874 -19.38%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.20 1.38 1.19 1.21 1.51 1.14 1.28 -
P/RPS 2.79 2.86 2.13 2.33 2.76 2.10 2.98 -4.28%
P/EPS 6.64 5.19 -7.89 -10.36 -2.24 50.59 10.05 -24.08%
EY 15.05 19.26 -12.67 -9.65 -44.58 1.98 9.95 31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 5.17 0.00 51.27 29.21 3.26 3.20 18.86%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.01 1.23 1.73 1.30 1.13 1.48 1.10 -
P/RPS 2.35 2.55 3.09 2.50 2.07 2.72 2.56 -5.53%
P/EPS 5.59 4.63 -11.47 -11.13 -1.68 65.68 8.63 -25.07%
EY 17.88 21.60 -8.72 -8.98 -59.57 1.52 11.58 33.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.61 0.00 55.08 21.86 4.23 2.75 17.39%

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