[MRCB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -226.19%
YoY- -134.84%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 765,773 764,060 788,552 886,479 935,930 803,986 903,702 -10.46%
PBT -40,343 -58,631 -42,155 -3,794 37,655 75,688 69,831 -
Tax -13,602 -16,926 -19,559 -23,915 -23,813 -29,596 -25,954 -35.02%
NP -53,945 -75,557 -61,714 -27,709 13,842 46,092 43,877 -
-
NP to SH -53,910 -71,191 -56,638 -22,827 18,090 42,605 40,745 -
-
Tax Rate - - - - 63.24% 39.10% 37.17% -
Total Cost 819,718 839,617 850,266 914,188 922,088 757,894 859,825 -3.13%
-
Net Worth 648,276 535,500 635,302 681,533 711,781 720,503 710,695 -5.94%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 648,276 535,500 635,302 681,533 711,781 720,503 710,695 -5.94%
NOSH 905,413 765,000 907,575 908,711 903,275 907,777 914,666 -0.67%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.04% -9.89% -7.83% -3.13% 1.48% 5.73% 4.86% -
ROE -8.32% -13.29% -8.92% -3.35% 2.54% 5.91% 5.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.58 99.88 86.89 97.55 103.62 88.57 98.80 -9.84%
EPS -5.95 -9.31 -6.24 -2.51 2.00 4.69 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.716 0.70 0.70 0.75 0.788 0.7937 0.777 -5.30%
Adjusted Per Share Value based on latest NOSH - 908,711
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.29 17.25 17.80 20.01 21.13 18.15 20.40 -10.44%
EPS -1.22 -1.61 -1.28 -0.52 0.41 0.96 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1209 0.1434 0.1539 0.1607 0.1627 0.1604 -5.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.26 0.85 0.70 0.75 1.10 1.36 2.55 -
P/RPS 1.49 0.85 0.81 0.77 1.06 1.54 2.58 -30.67%
P/EPS -21.16 -9.13 -11.22 -29.86 54.93 28.98 57.24 -
EY -4.73 -10.95 -8.92 -3.35 1.82 3.45 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.21 1.00 1.00 1.40 1.71 3.28 -33.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 15/05/09 24/02/09 25/11/08 26/08/08 20/05/08 26/02/08 -
Price 1.29 1.20 0.86 0.68 0.77 1.52 2.05 -
P/RPS 1.53 1.20 0.99 0.70 0.74 1.72 2.07 -18.26%
P/EPS -21.67 -12.89 -13.78 -27.07 38.45 32.39 46.02 -
EY -4.62 -7.76 -7.26 -3.69 2.60 3.09 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.71 1.23 0.91 0.98 1.92 2.64 -22.55%

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