[MRCB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Revenue 76,204 358,277 258,528 0 227,764 0 183,260 -65.01%
PBT 54,508 117,488 136,944 0 206,816 0 300,870 -87.05%
Tax -25,560 -3,968 -8,344 0 -6,698 0 -5,257 563.64%
NP 28,948 113,520 128,599 0 200,118 0 295,613 -93.80%
-
NP to SH 28,948 113,520 128,599 0 200,118 0 295,613 -93.80%
-
Tax Rate 46.89% 3.38% 6.09% - 3.24% - 1.75% -
Total Cost 47,256 244,757 129,929 0 27,646 0 -112,353 -
-
Net Worth 428,599 518,407 583,565 0 664,009 0 862,227 -56.67%
Dividend
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Net Worth 428,599 518,407 583,565 0 664,009 0 862,227 -56.67%
NOSH 769,893 946,000 958,550 1,005,618 1,005,618 976,695 976,695 -24.77%
Ratio Analysis
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
NP Margin 37.99% 31.68% 49.74% 0.00% 87.86% 0.00% 161.31% -
ROE 6.75% 21.90% 22.04% 0.00% 30.14% 0.00% 34.28% -
Per Share
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
RPS 9.90 37.87 26.97 0.00 22.65 0.00 18.76 -53.46%
EPS 3.76 12.00 13.42 0.00 19.90 0.00 30.27 -91.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.548 0.6088 0.00 0.6603 0.00 0.8828 -42.40%
Adjusted Per Share Value based on latest NOSH - 1,090,505
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
RPS 1.71 8.02 5.79 0.00 5.10 0.00 4.10 -64.88%
EPS 0.65 2.54 2.88 0.00 4.48 0.00 6.62 -93.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.116 0.1306 0.00 0.1486 0.00 0.193 -56.69%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Date 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 30/06/03 30/05/03 -
Price 0.93 0.91 0.95 0.93 0.95 1.08 0.99 -
P/RPS 9.40 0.00 3.52 0.00 4.19 0.00 5.28 99.42%
P/EPS 24.73 0.00 7.08 0.00 4.77 0.00 3.27 1025.98%
EY 4.04 0.00 14.12 0.00 20.95 0.00 30.57 -91.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.66 1.56 0.00 1.44 0.00 1.12 61.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Date 20/05/04 25/02/04 29/01/04 - 29/10/03 - 25/07/03 -
Price 0.70 1.09 0.97 0.00 1.05 0.00 1.10 -
P/RPS 7.07 0.00 3.60 0.00 4.64 0.00 5.86 25.18%
P/EPS 18.62 0.00 7.23 0.00 5.28 0.00 3.63 607.55%
EY 5.37 0.00 13.83 0.00 18.95 0.00 27.52 -85.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.99 1.59 0.00 1.59 0.00 1.25 0.95%

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