[MRCB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.35%
YoY- 124.43%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 935,930 803,986 903,702 759,354 710,457 704,719 527,929 46.53%
PBT 37,655 75,688 69,831 65,306 50,689 23,559 30,266 15.69%
Tax -23,813 -29,596 -25,954 -2,920 -3,936 2,797 2,907 -
NP 13,842 46,092 43,877 62,386 46,753 26,356 33,173 -44.19%
-
NP to SH 18,090 42,605 40,745 65,525 54,445 40,116 33,784 -34.08%
-
Tax Rate 63.24% 39.10% 37.17% 4.47% 7.76% -11.87% -9.60% -
Total Cost 922,088 757,894 859,825 696,968 663,704 678,363 494,756 51.50%
-
Net Worth 711,781 720,503 710,695 702,786 633,475 473,667 441,089 37.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 711,781 720,503 710,695 702,786 633,475 473,667 441,089 37.61%
NOSH 903,275 907,777 914,666 904,487 849,163 778,545 769,789 11.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.48% 5.73% 4.86% 8.22% 6.58% 3.74% 6.28% -
ROE 2.54% 5.91% 5.73% 9.32% 8.59% 8.47% 7.66% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 103.62 88.57 98.80 83.95 83.67 90.52 68.58 31.70%
EPS 2.00 4.69 4.45 7.24 6.41 5.15 4.39 -40.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.7937 0.777 0.777 0.746 0.6084 0.573 23.68%
Adjusted Per Share Value based on latest NOSH - 904,487
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.13 18.15 20.40 17.14 16.04 15.91 11.92 46.52%
EPS 0.41 0.96 0.92 1.48 1.23 0.91 0.76 -33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1627 0.1604 0.1587 0.143 0.1069 0.0996 37.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.10 1.36 2.55 2.51 2.71 2.24 1.04 -
P/RPS 1.06 1.54 2.58 2.99 3.24 2.47 1.52 -21.37%
P/EPS 54.93 28.98 57.24 34.65 42.27 43.47 23.70 75.22%
EY 1.82 3.45 1.75 2.89 2.37 2.30 4.22 -42.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.71 3.28 3.23 3.63 3.68 1.82 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 -
Price 0.77 1.52 2.05 2.52 2.35 2.22 1.83 -
P/RPS 0.74 1.72 2.07 3.00 2.81 2.45 2.67 -57.52%
P/EPS 38.45 32.39 46.02 34.79 36.65 43.08 41.70 -5.27%
EY 2.60 3.09 2.17 2.87 2.73 2.32 2.40 5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.92 2.64 3.24 3.15 3.65 3.19 -54.50%

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