[MRCB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.05%
YoY- 219.04%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 811,236 708,348 903,702 802,961 746,780 1,107,212 527,929 33.19%
PBT 18,666 73,936 69,831 75,958 83,018 50,508 30,266 -27.56%
Tax -9,162 -16,700 -25,955 -9,404 -13,444 -2,132 2,907 -
NP 9,504 57,236 43,876 66,554 69,574 48,376 33,173 -56.57%
-
NP to SH 18,934 58,824 40,744 61,642 64,244 51,384 33,784 -32.04%
-
Tax Rate 49.08% 22.59% 37.17% 12.38% 16.19% 4.22% -9.60% -
Total Cost 801,732 651,112 859,826 736,406 677,206 1,058,836 494,756 38.00%
-
Net Worth 717,307 720,503 667,892 655,515 606,658 473,667 440,310 38.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 717,307 720,503 667,892 655,515 606,658 473,667 440,310 38.49%
NOSH 910,288 907,777 859,578 843,649 813,215 778,545 768,430 11.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.17% 8.08% 4.86% 8.29% 9.32% 4.37% 6.28% -
ROE 2.64% 8.16% 6.10% 9.40% 10.59% 10.85% 7.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.12 78.03 105.13 95.18 91.83 142.22 68.70 18.96%
EPS 2.08 6.48 4.74 7.31 7.90 6.60 4.40 -39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.7937 0.777 0.777 0.746 0.6084 0.573 23.68%
Adjusted Per Share Value based on latest NOSH - 904,487
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.31 15.99 20.40 18.13 16.86 25.00 11.92 33.16%
EPS 0.43 1.33 0.92 1.39 1.45 1.16 0.76 -31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1627 0.1508 0.148 0.137 0.1069 0.0994 38.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.36 2.55 2.51 2.71 2.24 1.04 -
P/RPS 1.23 1.74 2.43 2.64 2.95 1.58 1.51 -12.79%
P/EPS 52.88 20.99 53.80 34.35 34.30 33.94 23.66 71.02%
EY 1.89 4.76 1.86 2.91 2.92 2.95 4.23 -41.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.71 3.28 3.23 3.63 3.68 1.82 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 -
Price 0.77 1.52 2.05 2.52 2.35 2.22 1.83 -
P/RPS 0.86 1.95 1.95 2.65 2.56 1.56 2.66 -52.92%
P/EPS 37.02 23.46 43.25 34.49 29.75 33.64 41.62 -7.51%
EY 2.70 4.26 2.31 2.90 3.36 2.97 2.40 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.92 2.64 3.24 3.15 3.65 3.19 -54.50%

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