[MRCB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -32.56%
YoY- 81.26%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 710,457 704,719 527,929 518,599 445,831 401,840 323,825 69.08%
PBT 50,689 23,559 30,266 36,717 62,343 54,416 18,621 95.31%
Tax -3,936 2,797 2,907 -2,394 -1,430 -1,339 655 -
NP 46,753 26,356 33,173 34,323 60,913 53,077 19,276 80.81%
-
NP to SH 54,445 40,116 33,784 29,196 43,289 35,170 11,215 187.53%
-
Tax Rate 7.76% -11.87% -9.60% 6.52% 2.29% 2.46% -3.52% -
Total Cost 663,704 678,363 494,756 484,276 384,918 348,763 304,549 68.33%
-
Net Worth 633,475 473,667 441,089 501,970 494,699 1,408,313 481,494 20.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 633,475 473,667 441,089 501,970 494,699 1,408,313 481,494 20.12%
NOSH 849,163 778,545 769,789 776,923 772,968 2,224,823 770,391 6.72%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.58% 3.74% 6.28% 6.62% 13.66% 13.21% 5.95% -
ROE 8.59% 8.47% 7.66% 5.82% 8.75% 2.50% 2.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 83.67 90.52 68.58 66.75 57.68 18.06 42.03 58.44%
EPS 6.41 5.15 4.39 3.76 5.60 1.58 1.46 168.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.746 0.6084 0.573 0.6461 0.64 0.633 0.625 12.55%
Adjusted Per Share Value based on latest NOSH - 776,923
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.04 15.91 11.92 11.71 10.07 9.07 7.31 69.10%
EPS 1.23 0.91 0.76 0.66 0.98 0.79 0.25 190.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1069 0.0996 0.1133 0.1117 0.3179 0.1087 20.12%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.71 2.24 1.04 0.78 0.77 0.63 0.54 -
P/RPS 3.24 2.47 1.52 1.17 1.34 3.49 1.28 86.04%
P/EPS 42.27 43.47 23.70 20.76 13.75 39.85 37.09 9.13%
EY 2.37 2.30 4.22 4.82 7.27 2.51 2.70 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.68 1.82 1.21 1.20 1.00 0.86 161.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 24/02/06 -
Price 2.35 2.22 1.83 0.88 0.74 0.69 0.57 -
P/RPS 2.81 2.45 2.67 1.32 1.28 3.82 1.36 62.43%
P/EPS 36.65 43.08 41.70 23.42 13.21 43.65 39.15 -4.31%
EY 2.73 2.32 2.40 4.27 7.57 2.29 2.55 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.65 3.19 1.36 1.16 1.09 0.91 129.35%

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