[MRCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Revenue 227,764 0 183,260 0 168,876 0 142,228 87.24%
PBT 206,816 0 300,870 0 442,054 0 -18,232 -
Tax -6,698 0 -5,257 0 13,784 0 8,848 -
NP 200,118 0 295,613 0 455,838 0 -9,384 -
-
NP to SH 200,118 0 295,613 0 455,838 0 -9,384 -
-
Tax Rate 3.24% - 1.75% - -3.12% - - -
Total Cost 27,646 0 -112,353 0 -286,962 0 151,612 -89.63%
-
Net Worth 664,009 0 862,227 0 787,170 279,565 275,948 222.10%
Dividend
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Net Worth 664,009 0 862,227 0 787,170 279,565 275,948 222.10%
NOSH 1,005,618 976,695 976,695 976,516 976,516 977,500 977,500 3.85%
Ratio Analysis
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
NP Margin 87.86% 0.00% 161.31% 0.00% 269.92% 0.00% -6.60% -
ROE 30.14% 0.00% 34.28% 0.00% 57.91% 0.00% -3.40% -
Per Share
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
RPS 22.65 0.00 18.76 0.00 17.29 0.00 14.55 80.31%
EPS 19.90 0.00 30.27 0.00 46.68 0.00 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6603 0.00 0.8828 0.00 0.8061 0.286 0.2823 210.16%
Adjusted Per Share Value based on latest NOSH - 976,526
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
RPS 5.10 0.00 4.10 0.00 3.78 0.00 3.18 87.61%
EPS 4.48 0.00 6.62 0.00 10.20 0.00 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.00 0.193 0.00 0.1762 0.0626 0.0618 221.79%
Price Multiplier on Financial Quarter End Date
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Date 29/08/03 30/06/03 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 -
Price 0.95 1.08 0.99 0.90 0.90 0.77 0.93 -
P/RPS 4.19 0.00 5.28 0.00 5.20 0.00 0.00 -
P/EPS 4.77 0.00 3.27 0.00 1.93 0.00 0.00 -
EY 20.95 0.00 30.57 0.00 51.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.00 1.12 0.00 1.12 2.69 0.00 -
Price Multiplier on Announcement Date
31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 CAGR
Date 29/10/03 - 25/07/03 - 29/04/03 - 30/01/03 -
Price 1.05 0.00 1.10 0.00 0.87 0.00 1.02 -
P/RPS 4.64 0.00 5.86 0.00 5.03 0.00 0.00 -
P/EPS 5.28 0.00 3.63 0.00 1.86 0.00 0.00 -
EY 18.95 0.00 27.52 0.00 53.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.00 1.25 0.00 1.08 0.00 0.00 -

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