[MRCB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -37.82%
YoY- 20.6%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 886,479 935,930 803,986 903,702 759,354 710,457 704,719 16.48%
PBT -3,794 37,655 75,688 69,831 65,306 50,689 23,559 -
Tax -23,915 -23,813 -29,596 -25,954 -2,920 -3,936 2,797 -
NP -27,709 13,842 46,092 43,877 62,386 46,753 26,356 -
-
NP to SH -22,827 18,090 42,605 40,745 65,525 54,445 40,116 -
-
Tax Rate - 63.24% 39.10% 37.17% 4.47% 7.76% -11.87% -
Total Cost 914,188 922,088 757,894 859,825 696,968 663,704 678,363 21.94%
-
Net Worth 681,533 711,781 720,503 710,695 702,786 633,475 473,667 27.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 681,533 711,781 720,503 710,695 702,786 633,475 473,667 27.36%
NOSH 908,711 903,275 907,777 914,666 904,487 849,163 778,545 10.82%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.13% 1.48% 5.73% 4.86% 8.22% 6.58% 3.74% -
ROE -3.35% 2.54% 5.91% 5.73% 9.32% 8.59% 8.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.55 103.62 88.57 98.80 83.95 83.67 90.52 5.09%
EPS -2.51 2.00 4.69 4.45 7.24 6.41 5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.788 0.7937 0.777 0.777 0.746 0.6084 14.92%
Adjusted Per Share Value based on latest NOSH - 914,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.84 20.95 18.00 20.23 17.00 15.90 15.77 16.49%
EPS -0.51 0.40 0.95 0.91 1.47 1.22 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1526 0.1593 0.1613 0.1591 0.1573 0.1418 0.106 27.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 1.10 1.36 2.55 2.51 2.71 2.24 -
P/RPS 0.77 1.06 1.54 2.58 2.99 3.24 2.47 -53.92%
P/EPS -29.86 54.93 28.98 57.24 34.65 42.27 43.47 -
EY -3.35 1.82 3.45 1.75 2.89 2.37 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.71 3.28 3.23 3.63 3.68 -57.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 -
Price 0.68 0.77 1.52 2.05 2.52 2.35 2.22 -
P/RPS 0.70 0.74 1.72 2.07 3.00 2.81 2.45 -56.52%
P/EPS -27.07 38.45 32.39 46.02 34.79 36.65 43.08 -
EY -3.69 2.60 3.09 2.17 2.87 2.73 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.92 2.64 3.24 3.15 3.65 -60.28%

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