[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -283.16%
YoY- -137.51%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 382,839 152,595 788,552 584,998 405,618 177,087 903,702 -43.62%
PBT 11,145 2,008 -42,155 -16,656 9,333 18,484 69,831 -70.60%
Tax 1,376 -1,542 -19,559 -5,014 -4,581 -4,175 -25,955 -
NP 12,521 466 -61,714 -21,670 4,752 14,309 43,876 -56.68%
-
NP to SH 12,195 153 -56,638 -17,340 9,467 14,706 40,744 -55.28%
-
Tax Rate -12.35% 76.79% - - 49.08% 22.59% 37.17% -
Total Cost 370,318 152,129 850,266 606,668 400,866 162,778 859,826 -42.99%
-
Net Worth 651,613 535,500 635,362 680,890 717,307 720,503 667,892 -1.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 651,613 535,500 635,362 680,890 717,307 720,503 667,892 -1.63%
NOSH 910,074 765,000 907,660 907,853 910,288 907,777 859,578 3.88%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.27% 0.31% -7.83% -3.70% 1.17% 8.08% 4.86% -
ROE 1.87% 0.03% -8.91% -2.55% 1.32% 2.04% 6.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.07 19.95 86.88 64.44 44.56 19.51 105.13 -45.72%
EPS 1.34 0.02 -6.24 -1.91 1.04 1.62 4.74 -56.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.716 0.70 0.70 0.75 0.788 0.7937 0.777 -5.30%
Adjusted Per Share Value based on latest NOSH - 908,711
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.64 3.44 17.80 13.21 9.16 4.00 20.40 -43.63%
EPS 0.28 0.00 -1.28 -0.39 0.21 0.33 0.92 -54.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1209 0.1434 0.1537 0.1619 0.1627 0.1508 -1.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.26 0.85 0.70 0.75 1.10 1.36 2.55 -
P/RPS 3.00 4.26 0.81 1.16 2.47 6.97 2.43 15.09%
P/EPS 94.03 4,250.00 -11.22 -39.27 105.77 83.95 53.80 45.14%
EY 1.06 0.02 -8.91 -2.55 0.95 1.19 1.86 -31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.21 1.00 1.00 1.40 1.71 3.28 -33.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 26/02/08 -
Price 1.29 1.20 0.86 0.68 0.77 1.52 2.05 -
P/RPS 3.07 6.02 0.99 1.06 1.73 7.79 1.95 35.37%
P/EPS 96.27 6,000.00 -13.78 -35.60 74.04 93.83 43.25 70.56%
EY 1.04 0.02 -7.26 -2.81 1.35 1.07 2.31 -41.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.71 1.23 0.91 0.98 1.92 2.64 -22.55%

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