[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -11.87%
YoY- 20.6%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 584,998 405,618 177,087 903,702 602,221 373,390 276,803 64.46%
PBT -16,656 9,333 18,484 69,831 56,969 41,509 12,627 -
Tax -5,014 -4,581 -4,175 -25,955 -7,053 -6,722 -533 343.81%
NP -21,670 4,752 14,309 43,876 49,916 34,787 12,094 -
-
NP to SH -17,340 9,467 14,706 40,744 46,232 32,122 12,846 -
-
Tax Rate - 49.08% 22.59% 37.17% 12.38% 16.19% 4.22% -
Total Cost 606,668 400,866 162,778 859,826 552,305 338,603 264,709 73.56%
-
Net Worth 680,890 717,307 720,503 667,892 655,515 606,658 473,667 27.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 680,890 717,307 720,503 667,892 655,515 606,658 473,667 27.28%
NOSH 907,853 910,288 907,777 859,578 843,649 813,215 778,545 10.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.70% 1.17% 8.08% 4.86% 8.29% 9.32% 4.37% -
ROE -2.55% 1.32% 2.04% 6.10% 7.05% 5.29% 2.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.44 44.56 19.51 105.13 71.38 45.92 35.55 48.50%
EPS -1.91 1.04 1.62 4.74 5.48 3.95 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.788 0.7937 0.777 0.777 0.746 0.6084 14.92%
Adjusted Per Share Value based on latest NOSH - 914,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.21 9.16 4.00 20.40 13.60 8.43 6.25 64.47%
EPS -0.39 0.21 0.33 0.92 1.04 0.73 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1619 0.1627 0.1508 0.148 0.137 0.1069 27.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 1.10 1.36 2.55 2.51 2.71 2.24 -
P/RPS 1.16 2.47 6.97 2.43 3.52 5.90 6.30 -67.53%
P/EPS -39.27 105.77 83.95 53.80 45.80 68.61 135.76 -
EY -2.55 0.95 1.19 1.86 2.18 1.46 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.71 3.28 3.23 3.63 3.68 -57.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 -
Price 0.68 0.77 1.52 2.05 2.52 2.35 2.22 -
P/RPS 1.06 1.73 7.79 1.95 3.53 5.12 6.24 -69.22%
P/EPS -35.60 74.04 93.83 43.25 45.99 59.49 134.55 -
EY -2.81 1.35 1.07 2.31 2.17 1.68 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.92 2.64 3.24 3.15 3.65 -60.28%

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