[MRCB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -38.75%
YoY- -82.3%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 96,587 276,803 157,133 179,934 90,849 100,013 147,803 -24.75%
PBT 28,882 12,627 8,337 843 1,752 19,334 14,788 56.43%
Tax -6,189 -533 4,133 -1,347 544 -423 -1,168 204.86%
NP 22,693 12,094 12,470 -504 2,296 18,911 13,620 40.67%
-
NP to SH 19,276 12,846 19,293 3,030 4,947 6,514 14,705 19.83%
-
Tax Rate 21.43% 4.22% -49.57% 159.79% -31.05% 2.19% 7.90% -
Total Cost 73,894 264,709 144,663 180,438 88,553 81,102 134,183 -32.88%
-
Net Worth 633,475 473,667 441,089 501,970 494,699 1,408,313 481,494 20.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 633,475 473,667 441,089 501,970 494,699 1,408,313 481,494 20.12%
NOSH 849,163 778,545 769,789 776,923 772,968 2,224,823 770,391 6.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.49% 4.37% 7.94% -0.28% 2.53% 18.91% 9.21% -
ROE 3.04% 2.71% 4.37% 0.60% 1.00% 0.46% 3.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.37 35.55 20.41 23.16 11.75 4.50 19.19 -29.52%
EPS 2.27 1.65 2.51 0.39 0.64 0.85 1.91 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.746 0.6084 0.573 0.6461 0.64 0.633 0.625 12.55%
Adjusted Per Share Value based on latest NOSH - 776,923
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.16 6.20 3.52 4.03 2.03 2.24 3.31 -24.82%
EPS 0.43 0.29 0.43 0.07 0.11 0.15 0.33 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.106 0.0987 0.1124 0.1107 0.3152 0.1078 20.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.71 2.24 1.04 0.78 0.77 0.63 0.54 -
P/RPS 23.83 6.30 5.09 3.37 6.55 14.01 2.81 317.48%
P/EPS 119.38 135.76 41.50 200.00 120.31 215.17 28.29 161.82%
EY 0.84 0.74 2.41 0.50 0.83 0.46 3.53 -61.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.68 1.82 1.21 1.20 1.00 0.86 161.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 -
Price 2.35 2.22 1.83 0.88 0.74 0.69 0.57 -
P/RPS 20.66 6.24 8.97 3.80 6.30 15.35 2.97 265.70%
P/EPS 103.52 134.55 73.02 225.64 115.63 235.67 29.86 129.58%
EY 0.97 0.74 1.37 0.44 0.86 0.42 3.35 -56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.65 3.19 1.36 1.16 1.09 0.91 129.35%

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