[MRCB] QoQ Annualized Quarter Result on 31-Dec-2002

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Revenue 183,260 0 168,876 0 142,228 420,024 470,838 -61.07%
PBT 300,870 0 442,054 0 -18,232 200,964 281,793 6.76%
Tax -5,257 0 13,784 0 8,848 -24,558 -22,228 -76.34%
NP 295,613 0 455,838 0 -9,384 176,406 259,565 13.88%
-
NP to SH 295,613 0 455,838 0 -9,384 176,406 259,565 13.88%
-
Tax Rate 1.75% - -3.12% - - 12.22% 7.89% -
Total Cost -112,353 0 -286,962 0 151,612 243,618 211,273 -153.17%
-
Net Worth 862,227 0 787,170 279,565 275,948 282,190 260,900 230.48%
Dividend
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 862,227 0 787,170 279,565 275,948 282,190 260,900 230.48%
NOSH 976,695 976,516 976,516 977,500 977,500 976,777 976,788 -0.00%
Ratio Analysis
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 161.31% 0.00% 269.92% 0.00% -6.60% 42.00% 55.13% -
ROE 34.28% 0.00% 57.91% 0.00% -3.40% 62.51% 99.49% -
Per Share
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
RPS 18.76 0.00 17.29 0.00 14.55 43.00 48.20 -61.07%
EPS 30.27 0.00 46.68 0.00 -0.96 18.06 26.57 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8828 0.00 0.8061 0.286 0.2823 0.2889 0.2671 230.51%
Adjusted Per Share Value based on latest NOSH - 977,500
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
RPS 4.14 0.00 3.81 0.00 3.21 9.48 10.63 -61.05%
EPS 6.67 0.00 10.29 0.00 -0.21 3.98 5.86 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.00 0.1777 0.0631 0.0623 0.0637 0.0589 230.56%
Price Multiplier on Financial Quarter End Date
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Date 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 30/08/02 31/05/02 -
Price 0.99 0.90 0.90 0.77 0.93 1.20 1.38 -
P/RPS 5.28 0.00 5.20 0.00 0.00 2.79 2.86 84.61%
P/EPS 3.27 0.00 1.93 0.00 0.00 6.64 5.19 -36.99%
EY 30.57 0.00 51.87 0.00 0.00 15.05 19.26 58.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 1.12 2.69 0.00 4.15 5.17 -78.33%
Price Multiplier on Announcement Date
31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 31/05/02 CAGR
Date 25/07/03 - 29/04/03 - 30/01/03 31/10/02 31/07/02 -
Price 1.10 0.00 0.87 0.00 1.02 1.01 1.23 -
P/RPS 5.86 0.00 5.03 0.00 0.00 2.35 2.55 129.80%
P/EPS 3.63 0.00 1.86 0.00 0.00 5.59 4.63 -21.59%
EY 27.52 0.00 53.66 0.00 0.00 17.88 21.60 27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 1.08 0.00 0.00 3.50 4.61 -72.88%

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