[MRCB] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -46.6%
YoY- -616.07%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 257,108 230,244 152,595 203,554 179,380 228,531 177,087 28.18%
PBT 11,982 9,137 2,008 -25,499 -25,989 -9,151 18,484 -25.07%
Tax -471 2,918 -1,542 -14,545 -433 -406 -4,175 -76.62%
NP 11,511 12,055 466 -40,044 -26,422 -9,557 14,309 -13.49%
-
NP to SH 10,017 12,042 153 -39,298 -26,807 -5,239 14,706 -22.56%
-
Tax Rate 3.93% -31.94% 76.79% - - - 22.59% -
Total Cost 245,597 218,189 152,129 243,598 205,802 238,088 162,778 31.51%
-
Net Worth 662,032 648,276 535,500 635,302 681,533 711,781 720,503 -5.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 662,032 648,276 535,500 635,302 681,533 711,781 720,503 -5.48%
NOSH 910,636 905,413 765,000 907,575 908,711 903,275 907,777 0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.48% 5.24% 0.31% -19.67% -14.73% -4.18% 8.08% -
ROE 1.51% 1.86% 0.03% -6.19% -3.93% -0.74% 2.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.23 25.43 19.95 22.43 19.74 25.30 19.51 27.90%
EPS 1.10 1.33 0.02 -4.33 -2.95 -0.58 1.62 -22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.727 0.716 0.70 0.70 0.75 0.788 0.7937 -5.67%
Adjusted Per Share Value based on latest NOSH - 907,575
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.76 5.15 3.42 4.56 4.02 5.12 3.96 28.34%
EPS 0.22 0.27 0.00 -0.88 -0.60 -0.12 0.33 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1451 0.1199 0.1422 0.1526 0.1593 0.1613 -5.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.36 1.26 0.85 0.70 0.75 1.10 1.36 -
P/RPS 4.82 4.95 4.26 3.12 3.80 4.35 6.97 -21.78%
P/EPS 123.64 94.74 4,250.00 -16.17 -25.42 -189.66 83.95 29.41%
EY 0.81 1.06 0.02 -6.19 -3.93 -0.53 1.19 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.76 1.21 1.00 1.00 1.40 1.71 6.13%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 -
Price 1.36 1.29 1.20 0.86 0.68 0.77 1.52 -
P/RPS 4.82 5.07 6.02 3.83 3.44 3.04 7.79 -27.36%
P/EPS 123.64 96.99 6,000.00 -19.86 -23.05 -132.76 93.83 20.17%
EY 0.81 1.03 0.02 -5.03 -4.34 -0.75 1.07 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.80 1.71 1.23 0.91 0.98 1.92 -1.74%

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