[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1566.03%
YoY- -56.8%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 370,796 190,862 100,013 323,825 176,022 68,856 21,998 556.27%
PBT 21,929 21,086 19,334 18,621 3,833 -22,636 -16,461 -
Tax -1,226 121 -423 -1,896 -728 -345 1,571 -
NP 20,703 21,207 18,911 16,725 3,105 -22,981 -14,890 -
-
NP to SH 14,491 11,461 6,514 13,766 -939 -18,062 -17,441 -
-
Tax Rate 5.59% -0.57% 2.19% 10.18% 18.99% - - -
Total Cost 350,093 169,655 81,102 307,100 172,917 91,837 36,888 347.64%
-
Net Worth 495,377 492,284 1,408,313 481,077 463,396 438,022 441,634 7.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 495,377 492,284 1,408,313 481,077 463,396 438,022 441,634 7.94%
NOSH 766,719 769,194 2,224,823 769,724 782,500 768,595 767,525 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.58% 11.11% 18.91% 5.16% 1.76% -33.38% -67.69% -
ROE 2.93% 2.33% 0.46% 2.86% -0.20% -4.12% -3.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 48.36 24.81 4.50 42.07 22.49 8.96 2.87 556.13%
EPS 1.89 1.49 0.85 1.79 -0.12 -2.35 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6461 0.64 0.633 0.625 0.5922 0.5699 0.5754 8.02%
Adjusted Per Share Value based on latest NOSH - 770,391
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.37 4.31 2.26 7.31 3.97 1.55 0.50 553.26%
EPS 0.33 0.26 0.15 0.31 -0.02 -0.41 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1111 0.3179 0.1086 0.1046 0.0989 0.0997 7.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.77 0.63 0.54 0.65 0.49 0.67 -
P/RPS 1.61 3.10 14.01 1.28 2.89 5.47 23.38 -83.17%
P/EPS 41.27 51.68 215.17 30.19 -541.67 -20.85 -29.48 -
EY 2.42 1.94 0.46 3.31 -0.18 -4.80 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.20 1.00 0.86 1.10 0.86 1.16 2.85%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 -
Price 0.88 0.74 0.69 0.57 0.57 0.58 0.47 -
P/RPS 1.82 2.98 15.35 1.35 2.53 6.47 16.40 -76.87%
P/EPS 46.56 49.66 235.67 31.87 -475.00 -24.68 -20.68 -
EY 2.15 2.01 0.42 3.14 -0.21 -4.05 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.16 1.09 0.91 0.96 1.02 0.82 40.07%

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