[MRCB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Revenue 19,051 35,116 95,397 0 90,319 0 53,007 -70.61%
PBT 13,627 -53,692 -35,636 0 -18,837 0 4,626 264.33%
Tax -6,390 6,463 -3,733 0 -2,755 0 -10,835 -46.84%
NP 7,237 -47,229 -39,369 0 -21,592 0 -6,209 -
-
NP to SH 7,237 -47,229 -39,369 0 -21,592 0 -6,209 -
-
Tax Rate 46.89% - - - - - 234.22% -
Total Cost 11,814 82,345 134,766 0 111,911 0 59,216 -85.47%
-
Net Worth 428,599 420,837 467,209 0 720,060 0 856,453 -56.32%
Dividend
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Net Worth 428,599 420,837 467,209 0 720,060 0 856,453 -56.32%
NOSH 769,893 767,951 767,426 1,090,505 1,090,505 970,156 970,156 -24.17%
Ratio Analysis
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
NP Margin 37.99% -134.49% -41.27% 0.00% -23.91% 0.00% -11.71% -
ROE 1.69% -11.22% -8.43% 0.00% -3.00% 0.00% -0.72% -
Per Share
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
RPS 2.47 4.57 12.43 0.00 8.28 0.00 5.46 -61.29%
EPS 0.94 -6.15 -5.13 0.00 -1.98 0.00 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.548 0.6088 0.00 0.6603 0.00 0.8828 -42.40%
Adjusted Per Share Value based on latest NOSH - 1,090,505
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
RPS 0.43 0.79 2.14 0.00 2.02 0.00 1.19 -70.42%
EPS 0.16 -1.06 -0.88 0.00 -0.48 0.00 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0942 0.1046 0.00 0.1612 0.00 0.1917 -56.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Date 31/03/04 31/12/03 28/11/03 30/09/03 29/08/03 30/06/03 30/05/03 -
Price 0.93 0.91 0.95 0.93 0.95 1.08 0.99 -
P/RPS 37.58 0.00 7.64 0.00 11.47 0.00 18.12 139.39%
P/EPS 98.94 0.00 -18.52 0.00 -47.98 0.00 -154.69 -
EY 1.01 0.00 -5.40 0.00 -2.08 0.00 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.66 1.56 0.00 1.44 0.00 1.12 61.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 CAGR
Date 20/05/04 25/02/04 29/01/04 - 29/10/03 - 25/07/03 -
Price 0.70 1.09 0.97 0.00 1.05 0.00 1.10 -
P/RPS 28.29 0.00 7.80 0.00 12.68 0.00 20.13 50.26%
P/EPS 74.47 0.00 -18.91 0.00 -53.03 0.00 -171.88 -
EY 1.34 0.00 -5.29 0.00 -1.89 0.00 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.99 1.59 0.00 1.59 0.00 1.25 0.95%

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