[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 26.44%
YoY- 1643.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 373,390 276,803 527,929 370,796 190,862 100,013 323,825 9.98%
PBT 41,509 12,627 30,266 21,929 21,086 19,334 18,621 70.89%
Tax -6,722 -533 2,907 -1,226 121 -423 -1,896 133.04%
NP 34,787 12,094 33,173 20,703 21,207 18,911 16,725 63.16%
-
NP to SH 32,122 12,846 33,784 14,491 11,461 6,514 13,766 76.19%
-
Tax Rate 16.19% 4.22% -9.60% 5.59% -0.57% 2.19% 10.18% -
Total Cost 338,603 264,709 494,756 350,093 169,655 81,102 307,100 6.74%
-
Net Worth 606,658 473,667 440,310 495,377 492,284 1,408,313 481,077 16.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 606,658 473,667 440,310 495,377 492,284 1,408,313 481,077 16.77%
NOSH 813,215 778,545 768,430 766,719 769,194 2,224,823 769,724 3.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.32% 4.37% 6.28% 5.58% 11.11% 18.91% 5.16% -
ROE 5.29% 2.71% 7.67% 2.93% 2.33% 0.46% 2.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.92 35.55 68.70 48.36 24.81 4.50 42.07 6.02%
EPS 3.95 1.65 4.40 1.89 1.49 0.85 1.79 69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.746 0.6084 0.573 0.6461 0.64 0.633 0.625 12.55%
Adjusted Per Share Value based on latest NOSH - 776,923
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.36 6.20 11.82 8.30 4.27 2.24 7.25 9.99%
EPS 0.72 0.29 0.76 0.32 0.26 0.15 0.31 75.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1358 0.106 0.0986 0.1109 0.1102 0.3152 0.1077 16.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.71 2.24 1.04 0.78 0.77 0.63 0.54 -
P/RPS 5.90 6.30 1.51 1.61 3.10 14.01 1.28 177.74%
P/EPS 68.61 135.76 23.66 41.27 51.68 215.17 30.19 73.11%
EY 1.46 0.74 4.23 2.42 1.94 0.46 3.31 -42.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.68 1.82 1.21 1.20 1.00 0.86 161.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 -
Price 2.35 2.22 1.83 0.88 0.74 0.69 0.57 -
P/RPS 5.12 6.24 2.66 1.82 2.98 15.35 1.35 143.79%
P/EPS 59.49 134.55 41.62 46.56 49.66 235.67 31.87 51.77%
EY 1.68 0.74 2.40 2.15 2.01 0.42 3.14 -34.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.65 3.19 1.36 1.16 1.09 0.91 129.35%

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