[MRCB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.8%
YoY- 365.68%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 228,531 177,087 301,481 228,831 96,587 276,803 157,133 28.39%
PBT -9,151 18,484 12,862 15,460 28,882 12,627 8,337 -
Tax -406 -4,175 -18,902 -331 -6,189 -533 4,133 -
NP -9,557 14,309 -6,040 15,129 22,693 12,094 12,470 -
-
NP to SH -5,239 14,706 -5,488 14,110 19,276 12,846 19,293 -
-
Tax Rate - 22.59% 146.96% 2.14% 21.43% 4.22% -49.57% -
Total Cost 238,088 162,778 307,521 213,702 73,894 264,709 144,663 39.43%
-
Net Worth 711,781 720,503 710,695 702,786 633,475 473,667 441,089 37.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 711,781 720,503 710,695 702,786 633,475 473,667 441,089 37.61%
NOSH 903,275 907,777 914,666 904,487 849,163 778,545 769,789 11.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -4.18% 8.08% -2.00% 6.61% 23.49% 4.37% 7.94% -
ROE -0.74% 2.04% -0.77% 2.01% 3.04% 2.71% 4.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.30 19.51 32.96 25.30 11.37 35.55 20.41 15.40%
EPS -0.58 1.62 -0.60 1.56 2.27 1.65 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.7937 0.777 0.777 0.746 0.6084 0.573 23.68%
Adjusted Per Share Value based on latest NOSH - 904,487
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.16 4.00 6.81 5.17 2.18 6.25 3.55 28.34%
EPS -0.12 0.33 -0.12 0.32 0.44 0.29 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1627 0.1604 0.1587 0.143 0.1069 0.0996 37.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.36 2.55 2.51 2.71 2.24 1.04 -
P/RPS 4.35 6.97 7.74 9.92 23.83 6.30 5.09 -9.95%
P/EPS -189.66 83.95 -425.00 160.90 119.38 135.76 41.50 -
EY -0.53 1.19 -0.24 0.62 0.84 0.74 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.71 3.28 3.23 3.63 3.68 1.82 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 -
Price 0.77 1.52 2.05 2.52 2.35 2.22 1.83 -
P/RPS 3.04 7.79 6.22 9.96 20.66 6.24 8.97 -51.42%
P/EPS -132.76 93.83 -341.67 161.54 103.52 134.55 73.02 -
EY -0.75 1.07 -0.29 0.62 0.97 0.74 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.92 2.64 3.24 3.15 3.65 3.19 -54.50%

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