[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -154.74%
YoY- -341.0%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 323,825 176,022 68,856 21,998 188,301 128,710 64,174 193.32%
PBT 18,621 3,833 -22,636 -16,461 23,953 29,190 19,232 -2.12%
Tax -1,896 -728 -345 1,571 7,910 -14,373 -7,597 -60.25%
NP 16,725 3,105 -22,981 -14,890 31,863 14,817 11,635 27.28%
-
NP to SH 13,766 -939 -18,062 -17,441 31,863 14,817 11,635 11.83%
-
Tax Rate 10.18% 18.99% - - -33.02% 49.24% 39.50% -
Total Cost 307,100 172,917 91,837 36,888 156,438 113,893 52,539 223.44%
-
Net Worth 481,077 463,396 438,022 441,634 445,237 429,693 432,267 7.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 481,077 463,396 438,022 441,634 445,237 429,693 432,267 7.37%
NOSH 769,724 782,500 768,595 767,525 767,783 767,720 770,529 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.16% 1.76% -33.38% -67.69% 16.92% 11.51% 18.13% -
ROE 2.86% -0.20% -4.12% -3.95% 7.16% 3.45% 2.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.07 22.49 8.96 2.87 24.53 16.77 8.33 193.49%
EPS 1.79 -0.12 -2.35 -1.94 4.15 1.93 1.51 11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.625 0.5922 0.5699 0.5754 0.5799 0.5597 0.561 7.44%
Adjusted Per Share Value based on latest NOSH - 767,525
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.25 3.94 1.54 0.49 4.21 2.88 1.44 192.89%
EPS 0.31 -0.02 -0.40 -0.39 0.71 0.33 0.26 12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1037 0.098 0.0989 0.0997 0.0962 0.0968 7.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.54 0.65 0.49 0.67 0.77 0.75 0.71 -
P/RPS 1.28 2.89 5.47 23.38 3.14 4.47 8.52 -71.64%
P/EPS 30.19 -541.67 -20.85 -29.48 18.55 38.86 47.02 -25.51%
EY 3.31 -0.18 -4.80 -3.39 5.39 2.57 2.13 34.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.10 0.86 1.16 1.33 1.34 1.27 -22.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 08/11/04 30/08/04 -
Price 0.57 0.57 0.58 0.47 0.70 0.76 0.72 -
P/RPS 1.35 2.53 6.47 16.40 2.85 4.53 8.64 -70.89%
P/EPS 31.87 -475.00 -24.68 -20.68 16.87 39.38 47.68 -23.49%
EY 3.14 -0.21 -4.05 -4.83 5.93 2.54 2.10 30.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.02 0.82 1.21 1.36 1.28 -20.29%

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