[MRCB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 639.82%
YoY- 438.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 90,849 100,013 147,803 107,166 46,858 21,998 59,591 32.56%
PBT 1,752 19,334 14,788 26,469 -6,175 -16,461 -5,237 -
Tax 544 -423 -1,168 -383 635 1,571 22,283 -91.64%
NP 2,296 18,911 13,620 26,086 -5,540 -14,890 17,046 -73.81%
-
NP to SH 4,947 6,514 14,705 17,123 -3,172 -17,441 17,046 -56.26%
-
Tax Rate -31.05% 2.19% 7.90% 1.45% - - - -
Total Cost 88,553 81,102 134,183 81,080 52,398 36,888 42,545 63.23%
-
Net Worth 494,699 1,408,313 481,494 454,719 440,907 441,634 445,269 7.29%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 494,699 1,408,313 481,494 454,719 440,907 441,634 445,269 7.29%
NOSH 772,968 2,224,823 770,391 767,847 773,658 767,525 767,837 0.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.53% 18.91% 9.21% 24.34% -11.82% -67.69% 28.60% -
ROE 1.00% 0.46% 3.05% 3.77% -0.72% -3.95% 3.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.75 4.50 19.19 13.96 6.06 2.87 7.76 31.96%
EPS 0.64 0.85 1.91 2.23 -0.41 -1.94 2.22 -56.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.633 0.625 0.5922 0.5699 0.5754 0.5799 6.81%
Adjusted Per Share Value based on latest NOSH - 767,847
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.05 2.26 3.34 2.42 1.06 0.50 1.35 32.21%
EPS 0.11 0.15 0.33 0.39 -0.07 -0.39 0.38 -56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.3179 0.1087 0.1027 0.0995 0.0997 0.1005 7.31%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.63 0.54 0.65 0.49 0.67 0.77 -
P/RPS 6.55 14.01 2.81 4.66 8.09 23.38 9.92 -24.23%
P/EPS 120.31 215.17 28.29 29.15 -119.51 -29.48 34.68 129.68%
EY 0.83 0.46 3.53 3.43 -0.84 -3.39 2.88 -56.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.86 1.10 0.86 1.16 1.33 -6.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 24/02/06 17/11/05 17/08/05 20/05/05 02/03/05 -
Price 0.74 0.69 0.57 0.57 0.58 0.47 0.70 -
P/RPS 6.30 15.35 2.97 4.08 9.58 16.40 9.02 -21.33%
P/EPS 115.63 235.67 29.86 25.56 -141.46 -20.68 31.53 138.37%
EY 0.86 0.42 3.35 3.91 -0.71 -4.83 3.17 -58.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.09 0.91 0.96 1.02 0.82 1.21 -2.78%

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