[MRCB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -144.97%
YoY- -239.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 853,262 765,678 610,380 788,552 779,997 811,236 708,348 13.19%
PBT 30,836 22,290 8,032 -42,155 -22,208 18,666 73,936 -44.14%
Tax 1,206 2,752 -6,168 -19,559 -6,685 -9,162 -16,700 -
NP 32,042 25,042 1,864 -61,714 -28,893 9,504 57,236 -32.05%
-
NP to SH 29,616 24,390 612 -56,638 -23,120 18,934 58,824 -36.68%
-
Tax Rate -3.91% -12.35% 76.79% - - 49.08% 22.59% -
Total Cost 821,220 740,636 608,516 850,266 808,890 801,732 651,112 16.71%
-
Net Worth 659,107 651,613 535,500 635,362 680,890 717,307 720,503 -5.75%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 659,107 651,613 535,500 635,362 680,890 717,307 720,503 -5.75%
NOSH 906,612 910,074 765,000 907,660 907,853 910,288 907,777 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.76% 3.27% 0.31% -7.83% -3.70% 1.17% 8.08% -
ROE 4.49% 3.74% 0.11% -8.91% -3.40% 2.64% 8.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.12 84.13 79.79 86.88 85.92 89.12 78.03 13.30%
EPS 3.27 2.68 0.08 -6.24 -2.55 2.08 6.48 -36.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.727 0.716 0.70 0.70 0.75 0.788 0.7937 -5.67%
Adjusted Per Share Value based on latest NOSH - 907,575
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.10 17.14 13.66 17.65 17.46 18.16 15.86 13.18%
EPS 0.66 0.55 0.01 -1.27 -0.52 0.42 1.32 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1459 0.1199 0.1422 0.1524 0.1606 0.1613 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.36 1.26 0.85 0.70 0.75 1.10 1.36 -
P/RPS 1.45 1.50 1.07 0.81 0.87 1.23 1.74 -11.43%
P/EPS 41.63 47.01 1,062.50 -11.22 -29.45 52.88 20.99 57.79%
EY 2.40 2.13 0.09 -8.91 -3.40 1.89 4.76 -36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.76 1.21 1.00 1.00 1.40 1.71 6.13%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 -
Price 1.36 1.29 1.20 0.86 0.68 0.77 1.52 -
P/RPS 1.45 1.53 1.50 0.99 0.79 0.86 1.95 -17.90%
P/EPS 41.63 48.13 1,500.00 -13.78 -26.70 37.02 23.46 46.52%
EY 2.40 2.08 0.07 -7.26 -3.75 2.70 4.26 -31.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.80 1.71 1.23 0.91 0.98 1.92 -1.74%

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