[MRCB] QoQ Cumulative Quarter Result on 30-Nov-2001 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- 95.66%
YoY- -124.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 420,024 353,129 273,021 126,946 533,080 398,777 209,421 58.83%
PBT 200,964 211,345 -64,223 -26,083 -648,170 55,425 74,083 94.15%
Tax -24,558 -16,671 -9,375 26,083 648,170 -38,910 -11,901 61.87%
NP 176,406 194,674 -73,598 0 0 16,515 62,182 100.02%
-
NP to SH 176,406 194,674 -73,598 -28,525 -656,755 16,515 62,182 100.02%
-
Tax Rate 12.22% 7.89% - - - 70.20% 16.06% -
Total Cost 243,618 158,455 346,619 126,946 533,080 382,262 147,239 39.76%
-
Net Worth 282,190 260,900 -25,085 23,054 50,441 342,026 390,467 -19.41%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 282,190 260,900 -25,085 23,054 50,441 342,026 390,467 -19.41%
NOSH 976,777 976,788 976,100 976,883 975,654 977,218 976,169 0.04%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 42.00% 55.13% -26.96% 0.00% 0.00% 4.14% 29.69% -
ROE 62.51% 74.62% 0.00% -123.73% -1,302.02% 4.83% 15.92% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 43.00 36.15 27.97 12.99 54.64 40.81 21.45 58.78%
EPS 18.06 19.93 -7.54 -2.92 -67.31 1.69 6.37 99.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2889 0.2671 -0.0257 0.0236 0.0517 0.35 0.40 -19.45%
Adjusted Per Share Value based on latest NOSH - 976,883
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 9.40 7.90 6.11 2.84 11.93 8.93 4.69 58.76%
EPS 3.95 4.36 -1.65 -0.64 -14.70 0.37 1.39 100.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0584 -0.0056 0.0052 0.0113 0.0766 0.0874 -19.38%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.20 1.38 1.19 1.21 1.51 1.14 1.28 -
P/RPS 2.79 3.82 4.25 9.31 2.76 2.79 5.97 -39.69%
P/EPS 6.64 6.92 -15.78 -41.44 -2.24 67.46 20.09 -52.10%
EY 15.05 14.44 -6.34 -2.41 -44.58 1.48 4.98 108.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 5.17 0.00 51.27 29.21 3.26 3.20 18.86%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.01 1.23 1.73 1.30 1.13 1.48 1.10 -
P/RPS 2.35 3.40 6.19 10.00 2.07 3.63 5.13 -40.49%
P/EPS 5.59 6.17 -22.94 -44.52 -1.68 87.57 17.27 -52.76%
EY 17.88 16.20 -4.36 -2.25 -59.57 1.14 5.79 111.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 4.61 0.00 55.08 21.86 4.23 2.75 17.39%

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