[MRCB] QoQ TTM Result on 28-Feb-2003 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -15.43%
YoY- 126.28%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
Revenue 101,868 101,868 48,861 115,014 146,261 328,635 419,282 -81.81%
PBT 230,211 230,211 225,585 210,648 260,632 222,489 196,408 21.08%
Tax -6,155 -6,155 4,680 -2,380 -14,356 43,438 -23,732 -80.32%
NP 224,056 224,056 230,265 208,268 246,276 265,927 172,676 36.85%
-
NP to SH 224,056 224,056 230,265 208,268 246,276 202,584 172,676 36.85%
-
Tax Rate 2.67% 2.67% -2.07% 1.13% 5.51% -19.52% 12.08% -
Total Cost -122,188 -122,188 -181,404 -93,254 -100,015 62,708 246,606 -
-
Net Worth 0 856,453 0 787,178 279,565 275,948 282,225 -
Dividend
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
Net Worth 0 856,453 0 787,178 279,565 275,948 282,225 -
NOSH 970,156 970,156 976,526 976,526 977,500 977,500 976,898 -0.83%
Ratio Analysis
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
NP Margin 219.95% 219.95% 471.27% 181.08% 168.38% 80.92% 41.18% -
ROE 0.00% 26.16% 0.00% 26.46% 88.09% 73.41% 61.18% -
Per Share
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
RPS 10.50 10.50 5.00 11.78 14.96 33.62 42.92 -81.65%
EPS 23.09 23.09 23.58 21.33 25.19 20.72 17.68 37.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8828 0.00 0.8061 0.286 0.2823 0.2889 -
Adjusted Per Share Value based on latest NOSH - 976,526
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
RPS 2.28 2.28 1.09 2.57 3.27 7.36 9.39 -81.82%
EPS 5.02 5.02 5.15 4.66 5.51 4.53 3.87 36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1917 0.00 0.1762 0.0626 0.0618 0.0632 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
Date 30/06/03 30/05/03 31/03/03 28/02/03 31/12/02 29/11/02 30/08/02 -
Price 1.08 0.99 0.90 0.90 0.77 0.93 1.20 -
P/RPS 10.29 9.43 17.99 7.64 5.15 2.77 2.80 379.64%
P/EPS 4.68 4.29 3.82 4.22 3.06 4.49 6.79 -36.12%
EY 21.38 23.33 26.20 23.70 32.72 22.28 14.73 56.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.12 0.00 1.12 2.69 3.29 4.15 -
Price Multiplier on Announcement Date
30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 30/11/02 31/08/02 CAGR
Date - - - - - 30/01/03 31/10/02 -
Price 0.00 0.00 0.00 0.00 0.00 1.02 1.01 -
P/RPS 0.00 0.00 0.00 0.00 0.00 3.03 2.35 -
P/EPS 0.00 0.00 0.00 0.00 0.00 4.92 5.71 -
EY 0.00 0.00 0.00 0.00 0.00 20.32 17.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 3.61 3.50 -

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