[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.56%
YoY- -255.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 100,013 323,825 176,022 68,856 21,998 188,301 128,710 -15.49%
PBT 19,334 18,621 3,833 -22,636 -16,461 23,953 29,190 -24.03%
Tax -423 -1,896 -728 -345 1,571 7,910 -14,373 -90.48%
NP 18,911 16,725 3,105 -22,981 -14,890 31,863 14,817 17.67%
-
NP to SH 6,514 13,766 -939 -18,062 -17,441 31,863 14,817 -42.21%
-
Tax Rate 2.19% 10.18% 18.99% - - -33.02% 49.24% -
Total Cost 81,102 307,100 172,917 91,837 36,888 156,438 113,893 -20.27%
-
Net Worth 1,408,313 481,077 463,396 438,022 441,634 445,237 429,693 120.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,408,313 481,077 463,396 438,022 441,634 445,237 429,693 120.80%
NOSH 2,224,823 769,724 782,500 768,595 767,525 767,783 767,720 103.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.91% 5.16% 1.76% -33.38% -67.69% 16.92% 11.51% -
ROE 0.46% 2.86% -0.20% -4.12% -3.95% 7.16% 3.45% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.50 42.07 22.49 8.96 2.87 24.53 16.77 -58.43%
EPS 0.85 1.79 -0.12 -2.35 -1.94 4.15 1.93 -42.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.633 0.625 0.5922 0.5699 0.5754 0.5799 0.5597 8.55%
Adjusted Per Share Value based on latest NOSH - 773,658
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.26 7.31 3.97 1.55 0.50 4.25 2.91 -15.52%
EPS 0.15 0.31 -0.02 -0.41 -0.39 0.72 0.33 -40.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.1086 0.1046 0.0989 0.0997 0.1005 0.097 120.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.63 0.54 0.65 0.49 0.67 0.77 0.75 -
P/RPS 14.01 1.28 2.89 5.47 23.38 3.14 4.47 114.31%
P/EPS 215.17 30.19 -541.67 -20.85 -29.48 18.55 38.86 213.30%
EY 0.46 3.31 -0.18 -4.80 -3.39 5.39 2.57 -68.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 1.10 0.86 1.16 1.33 1.34 -17.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 08/11/04 -
Price 0.69 0.57 0.57 0.58 0.47 0.70 0.76 -
P/RPS 15.35 1.35 2.53 6.47 16.40 2.85 4.53 125.76%
P/EPS 235.67 31.87 -475.00 -24.68 -20.68 16.87 39.38 229.98%
EY 0.42 3.14 -0.21 -4.05 -4.83 5.93 2.54 -69.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.91 0.96 1.02 0.82 1.21 1.36 -13.72%

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