[MRCB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 96.53%
YoY- -106.34%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 381,724 400,052 323,825 234,696 137,712 87,992 188,301 60.38%
PBT 42,172 77,336 18,621 5,110 -45,272 -65,844 23,953 45.95%
Tax 242 -1,692 -1,896 -970 -690 6,284 7,910 -90.28%
NP 42,414 75,644 16,725 4,140 -45,962 -59,560 31,863 21.07%
-
NP to SH 22,922 26,056 13,766 -1,252 -36,124 -69,764 31,863 -19.76%
-
Tax Rate -0.57% 2.19% 10.18% 18.98% - - -33.02% -
Total Cost 339,310 324,408 307,100 230,556 183,674 147,552 156,438 67.79%
-
Net Worth 492,284 1,408,313 481,077 463,396 438,022 441,634 445,237 6.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 492,284 1,408,313 481,077 463,396 438,022 441,634 445,237 6.94%
NOSH 769,194 2,224,823 769,724 782,500 768,595 767,525 767,783 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.11% 18.91% 5.16% 1.76% -33.38% -67.69% 16.92% -
ROE 4.66% 1.85% 2.86% -0.27% -8.25% -15.80% 7.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 49.63 17.98 42.07 29.99 17.92 11.46 24.53 60.17%
EPS 2.98 3.40 1.79 -0.16 -4.70 -7.76 4.15 -19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.633 0.625 0.5922 0.5699 0.5754 0.5799 6.81%
Adjusted Per Share Value based on latest NOSH - 767,847
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.62 9.03 7.31 5.30 3.11 1.99 4.25 60.43%
EPS 0.52 0.59 0.31 -0.03 -0.82 -1.57 0.72 -19.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.3179 0.1086 0.1046 0.0989 0.0997 0.1005 6.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.63 0.54 0.65 0.49 0.67 0.77 -
P/RPS 1.55 3.50 1.28 2.17 2.73 5.84 3.14 -37.62%
P/EPS 25.84 53.79 30.19 -406.25 -10.43 -7.37 18.55 24.80%
EY 3.87 1.86 3.31 -0.25 -9.59 -13.57 5.39 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.86 1.10 0.86 1.16 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 -
Price 0.74 0.69 0.57 0.57 0.58 0.47 0.70 -
P/RPS 1.49 3.84 1.35 1.90 3.24 4.10 2.85 -35.17%
P/EPS 24.83 58.92 31.87 -356.25 -12.34 -5.17 16.87 29.48%
EY 4.03 1.70 3.14 -0.28 -8.10 -19.34 5.93 -22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.91 0.96 1.02 0.82 1.21 -2.78%

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