[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 150.05%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 177,087 903,702 602,221 373,390 276,803 527,929 370,796 -38.87%
PBT 18,484 69,831 56,969 41,509 12,627 30,266 21,929 -10.75%
Tax -4,175 -25,955 -7,053 -6,722 -533 2,907 -1,226 126.17%
NP 14,309 43,876 49,916 34,787 12,094 33,173 20,703 -21.81%
-
NP to SH 14,706 40,744 46,232 32,122 12,846 33,784 14,491 0.98%
-
Tax Rate 22.59% 37.17% 12.38% 16.19% 4.22% -9.60% 5.59% -
Total Cost 162,778 859,826 552,305 338,603 264,709 494,756 350,093 -39.95%
-
Net Worth 720,503 667,892 655,515 606,658 473,667 440,310 495,377 28.34%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 720,503 667,892 655,515 606,658 473,667 440,310 495,377 28.34%
NOSH 907,777 859,578 843,649 813,215 778,545 768,430 766,719 11.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.08% 4.86% 8.29% 9.32% 4.37% 6.28% 5.58% -
ROE 2.04% 6.10% 7.05% 5.29% 2.71% 7.67% 2.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 19.51 105.13 71.38 45.92 35.55 68.70 48.36 -45.37%
EPS 1.62 4.74 5.48 3.95 1.65 4.40 1.89 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7937 0.777 0.777 0.746 0.6084 0.573 0.6461 14.68%
Adjusted Per Share Value based on latest NOSH - 849,163
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.00 20.40 13.60 8.43 6.25 11.92 8.37 -38.84%
EPS 0.33 0.92 1.04 0.73 0.29 0.76 0.33 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1508 0.148 0.137 0.1069 0.0994 0.1118 28.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.36 2.55 2.51 2.71 2.24 1.04 0.78 -
P/RPS 6.97 2.43 3.52 5.90 6.30 1.51 1.61 165.38%
P/EPS 83.95 53.80 45.80 68.61 135.76 23.66 41.27 60.47%
EY 1.19 1.86 2.18 1.46 0.74 4.23 2.42 -37.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.28 3.23 3.63 3.68 1.82 1.21 25.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 -
Price 1.52 2.05 2.52 2.35 2.22 1.83 0.88 -
P/RPS 7.79 1.95 3.53 5.12 6.24 2.66 1.82 163.38%
P/EPS 93.83 43.25 45.99 59.49 134.55 41.62 46.56 59.47%
EY 1.07 2.31 2.17 1.68 0.74 2.40 2.15 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.64 3.24 3.15 3.65 3.19 1.36 25.82%

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