[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.93%
YoY- 219.04%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 405,618 177,087 903,702 602,221 373,390 276,803 527,929 -16.12%
PBT 9,333 18,484 69,831 56,969 41,509 12,627 30,266 -54.38%
Tax -4,581 -4,175 -25,955 -7,053 -6,722 -533 2,907 -
NP 4,752 14,309 43,876 49,916 34,787 12,094 33,173 -72.65%
-
NP to SH 9,467 14,706 40,744 46,232 32,122 12,846 33,784 -57.21%
-
Tax Rate 49.08% 22.59% 37.17% 12.38% 16.19% 4.22% -9.60% -
Total Cost 400,866 162,778 859,826 552,305 338,603 264,709 494,756 -13.10%
-
Net Worth 717,307 720,503 667,892 655,515 606,658 473,667 440,310 38.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 717,307 720,503 667,892 655,515 606,658 473,667 440,310 38.49%
NOSH 910,288 907,777 859,578 843,649 813,215 778,545 768,430 11.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.17% 8.08% 4.86% 8.29% 9.32% 4.37% 6.28% -
ROE 1.32% 2.04% 6.10% 7.05% 5.29% 2.71% 7.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.56 19.51 105.13 71.38 45.92 35.55 68.70 -25.08%
EPS 1.04 1.62 4.74 5.48 3.95 1.65 4.40 -61.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.7937 0.777 0.777 0.746 0.6084 0.573 23.68%
Adjusted Per Share Value based on latest NOSH - 904,487
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.08 3.96 20.23 13.48 8.36 6.20 11.82 -16.13%
EPS 0.21 0.33 0.91 1.03 0.72 0.29 0.76 -57.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.1613 0.1495 0.1467 0.1358 0.106 0.0986 38.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.36 2.55 2.51 2.71 2.24 1.04 -
P/RPS 2.47 6.97 2.43 3.52 5.90 6.30 1.51 38.87%
P/EPS 105.77 83.95 53.80 45.80 68.61 135.76 23.66 171.61%
EY 0.95 1.19 1.86 2.18 1.46 0.74 4.23 -63.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.71 3.28 3.23 3.63 3.68 1.82 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 -
Price 0.77 1.52 2.05 2.52 2.35 2.22 1.83 -
P/RPS 1.73 7.79 1.95 3.53 5.12 6.24 2.66 -24.95%
P/EPS 74.04 93.83 43.25 45.99 59.49 134.55 41.62 46.86%
EY 1.35 1.07 2.31 2.17 1.68 0.74 2.40 -31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.92 2.64 3.24 3.15 3.65 3.19 -54.50%

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