[MRCB] QoQ TTM Result on 28-Feb-2002 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 1.32%
YoY- -2231.68%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 328,635 419,282 487,432 596,680 598,474 533,080 414,044 -14.26%
PBT 222,489 196,408 -492,250 -786,477 -798,050 -648,170 33,620 252.07%
Tax 43,438 -23,732 686,923 712,877 769,525 765,992 84,202 -35.65%
NP 265,927 172,676 194,673 -73,600 -28,525 117,822 117,822 71.97%
-
NP to SH 202,584 172,676 -478,597 -792,537 -803,102 -656,755 -6,652 -
-
Tax Rate -19.52% 12.08% - - - - -250.45% -
Total Cost 62,708 246,606 292,759 670,280 626,999 415,258 296,222 -64.44%
-
Net Worth 275,948 282,225 260,850 -25,074 23,054 50,443 341,526 -13.23%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 275,948 282,225 260,850 -25,074 23,054 50,443 341,526 -13.23%
NOSH 977,500 976,898 976,603 975,649 976,883 975,692 975,790 0.11%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 80.92% 41.18% 39.94% -12.33% -4.77% 22.10% 28.46% -
ROE 73.41% 61.18% -183.48% 0.00% -3,483.50% -1,301.97% -1.95% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 33.62 42.92 49.91 61.16 61.26 54.64 42.43 -14.35%
EPS 20.72 17.68 -49.01 -81.23 -82.21 -67.31 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2823 0.2889 0.2671 -0.0257 0.0236 0.0517 0.35 -13.34%
Adjusted Per Share Value based on latest NOSH - 975,649
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 7.36 9.39 10.91 13.36 13.40 11.93 9.27 -14.24%
EPS 4.53 3.87 -10.71 -17.74 -17.98 -14.70 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0632 0.0584 -0.0056 0.0052 0.0113 0.0764 -13.17%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.93 1.20 1.38 1.19 1.21 1.51 1.14 -
P/RPS 2.77 2.80 2.76 1.95 1.98 2.76 2.69 1.97%
P/EPS 4.49 6.79 -2.82 -1.46 -1.47 -2.24 -167.23 -
EY 22.28 14.73 -35.51 -68.26 -67.94 -44.58 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.15 5.17 0.00 51.27 29.21 3.26 0.61%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.02 1.01 1.23 1.73 1.30 1.13 1.48 -
P/RPS 3.03 2.35 2.46 2.83 2.12 2.07 3.49 -8.98%
P/EPS 4.92 5.71 -2.51 -2.13 -1.58 -1.68 -217.10 -
EY 20.32 17.50 -39.84 -46.95 -63.24 -59.57 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 3.50 4.61 0.00 55.08 21.86 4.23 -10.01%

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