[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 124.33%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 221,497 1,067,579 634,461 363,552 189,677 921,616 639,947 -50.73%
PBT 24,036 97,575 48,286 33,280 14,978 46,492 23,127 2.60%
Tax 151 -23,781 -13,688 -9,068 -3,946 -9,009 905 -69.72%
NP 24,187 73,794 34,598 24,212 11,032 37,483 24,032 0.42%
-
NP to SH 21,602 67,268 25,766 22,090 9,847 34,624 22,212 -1.84%
-
Tax Rate -0.63% 24.37% 28.35% 27.25% 26.35% 19.38% -3.91% -
Total Cost 197,310 993,785 599,863 339,340 178,645 884,133 615,915 -53.21%
-
Net Worth 1,309,967 1,205,380 1,114,411 1,069,301 921,170 670,726 659,107 58.14%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 9,063 - -
Div Payout % - - - - - 26.18% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,309,967 1,205,380 1,114,411 1,069,301 921,170 670,726 659,107 58.14%
NOSH 1,384,743 1,296,107 1,269,261 1,213,736 1,058,817 906,387 906,612 32.66%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.92% 6.91% 5.45% 6.66% 5.82% 4.07% 3.76% -
ROE 1.65% 5.58% 2.31% 2.07% 1.07% 5.16% 3.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.00 82.37 49.99 29.95 17.91 101.68 70.59 -62.85%
EPS 1.56 5.19 2.03 1.82 0.93 3.82 2.45 -26.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.946 0.93 0.878 0.881 0.87 0.74 0.727 19.20%
Adjusted Per Share Value based on latest NOSH - 1,375,730
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.00 24.10 14.32 8.21 4.28 20.81 14.45 -50.74%
EPS 0.49 1.52 0.58 0.50 0.22 0.78 0.50 -1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.2957 0.2721 0.2516 0.2414 0.208 0.1514 0.1488 58.12%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.20 1.99 2.10 1.56 1.65 1.37 1.36 -
P/RPS 13.75 2.42 4.20 5.21 9.21 1.35 1.93 270.69%
P/EPS 141.03 38.34 103.45 85.71 177.42 35.86 55.51 86.29%
EY 0.71 2.61 0.97 1.17 0.56 2.79 1.80 -46.24%
DY 0.00 0.00 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 2.33 2.14 2.39 1.77 1.90 1.85 1.87 15.80%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 09/02/11 22/11/10 24/08/10 18/05/10 23/02/10 17/11/09 -
Price 2.16 2.21 2.15 1.67 1.55 1.37 1.36 -
P/RPS 13.50 2.68 4.30 5.58 8.65 1.35 1.93 266.18%
P/EPS 138.46 42.58 105.91 91.76 166.67 35.86 55.51 84.02%
EY 0.72 2.35 0.94 1.09 0.60 2.79 1.80 -45.74%
DY 0.00 0.00 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 2.28 2.38 2.45 1.90 1.78 1.85 1.87 14.14%

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