[MRCB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 536.73%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 228,831 96,587 276,803 157,133 179,934 90,849 100,013 73.54%
PBT 15,460 28,882 12,627 8,337 843 1,752 19,334 -13.83%
Tax -331 -6,189 -533 4,133 -1,347 544 -423 -15.07%
NP 15,129 22,693 12,094 12,470 -504 2,296 18,911 -13.81%
-
NP to SH 14,110 19,276 12,846 19,293 3,030 4,947 6,514 67.33%
-
Tax Rate 2.14% 21.43% 4.22% -49.57% 159.79% -31.05% 2.19% -
Total Cost 213,702 73,894 264,709 144,663 180,438 88,553 81,102 90.66%
-
Net Worth 702,786 633,475 473,667 441,089 501,970 494,699 1,408,313 -37.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 702,786 633,475 473,667 441,089 501,970 494,699 1,408,313 -37.05%
NOSH 904,487 849,163 778,545 769,789 776,923 772,968 2,224,823 -45.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.61% 23.49% 4.37% 7.94% -0.28% 2.53% 18.91% -
ROE 2.01% 3.04% 2.71% 4.37% 0.60% 1.00% 0.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.30 11.37 35.55 20.41 23.16 11.75 4.50 215.85%
EPS 1.56 2.27 1.65 2.51 0.39 0.64 0.85 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.746 0.6084 0.573 0.6461 0.64 0.633 14.62%
Adjusted Per Share Value based on latest NOSH - 769,789
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.17 2.18 6.25 3.55 4.06 2.05 2.26 73.52%
EPS 0.32 0.44 0.29 0.44 0.07 0.11 0.15 65.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.143 0.1069 0.0996 0.1133 0.1117 0.3179 -37.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.51 2.71 2.24 1.04 0.78 0.77 0.63 -
P/RPS 9.92 23.83 6.30 5.09 3.37 6.55 14.01 -20.54%
P/EPS 160.90 119.38 135.76 41.50 200.00 120.31 215.17 -17.60%
EY 0.62 0.84 0.74 2.41 0.50 0.83 0.46 21.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.63 3.68 1.82 1.21 1.20 1.00 118.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 -
Price 2.52 2.35 2.22 1.83 0.88 0.74 0.69 -
P/RPS 9.96 20.66 6.24 8.97 3.80 6.30 15.35 -25.03%
P/EPS 161.54 103.52 134.55 73.02 225.64 115.63 235.67 -22.24%
EY 0.62 0.97 0.74 1.37 0.44 0.86 0.42 29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.15 3.65 3.19 1.36 1.16 1.09 106.59%

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