[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 100.27%
YoY- -98.96%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 921,616 639,947 382,839 152,595 788,552 584,998 405,618 72.57%
PBT 46,492 23,127 11,145 2,008 -42,155 -16,656 9,333 190.82%
Tax -9,009 905 1,376 -1,542 -19,559 -5,014 -4,581 56.77%
NP 37,483 24,032 12,521 466 -61,714 -21,670 4,752 294.76%
-
NP to SH 34,624 22,212 12,195 153 -56,638 -17,340 9,467 136.81%
-
Tax Rate 19.38% -3.91% -12.35% 76.79% - - 49.08% -
Total Cost 884,133 615,915 370,318 152,129 850,266 606,668 400,866 69.19%
-
Net Worth 670,726 659,107 651,613 535,500 635,362 680,890 717,307 -4.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,063 - - - - - - -
Div Payout % 26.18% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 670,726 659,107 651,613 535,500 635,362 680,890 717,307 -4.36%
NOSH 906,387 906,612 910,074 765,000 907,660 907,853 910,288 -0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.07% 3.76% 3.27% 0.31% -7.83% -3.70% 1.17% -
ROE 5.16% 3.37% 1.87% 0.03% -8.91% -2.55% 1.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 101.68 70.59 42.07 19.95 86.88 64.44 44.56 73.06%
EPS 3.82 2.45 1.34 0.02 -6.24 -1.91 1.04 137.49%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.727 0.716 0.70 0.70 0.75 0.788 -4.09%
Adjusted Per Share Value based on latest NOSH - 765,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.63 14.32 8.57 3.42 17.65 13.09 9.08 72.56%
EPS 0.78 0.50 0.27 0.00 -1.27 -0.39 0.21 139.26%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1475 0.1459 0.1199 0.1422 0.1524 0.1606 -4.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.37 1.36 1.26 0.85 0.70 0.75 1.10 -
P/RPS 1.35 1.93 3.00 4.26 0.81 1.16 2.47 -33.07%
P/EPS 35.86 55.51 94.03 4,250.00 -11.22 -39.27 105.77 -51.28%
EY 2.79 1.80 1.06 0.02 -8.91 -2.55 0.95 104.67%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.87 1.76 1.21 1.00 1.00 1.40 20.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 -
Price 1.37 1.36 1.29 1.20 0.86 0.68 0.77 -
P/RPS 1.35 1.93 3.07 6.02 0.99 1.06 1.73 -15.20%
P/EPS 35.86 55.51 96.27 6,000.00 -13.78 -35.60 74.04 -38.24%
EY 2.79 1.80 1.04 0.02 -7.26 -2.81 1.35 62.03%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.87 1.80 1.71 1.23 0.91 0.98 52.56%

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