[MRCB] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 47.29%
YoY- -113.95%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Revenue 188,301 163,826 194,687 114,448 185,716 185,716 143,326 24.29%
PBT 23,953 -24,502 -70,096 -22,009 -54,473 -54,473 -14,211 -
Tax 7,910 -7,910 -4,867 -10,123 -6,488 -6,488 -13,590 -
NP 31,863 -32,412 -74,963 -32,132 -60,961 -60,961 -27,801 -
-
NP to SH 31,863 -32,412 -74,963 -32,132 -60,961 -60,961 -27,801 -
-
Tax Rate -33.02% - - - - - - -
Total Cost 156,438 196,238 269,650 146,580 246,677 246,677 171,127 -6.90%
-
Net Worth 445,269 424,039 432,855 428,599 420,299 467,209 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Net Worth 445,269 424,039 432,855 428,599 420,299 467,209 0 -
NOSH 767,837 757,619 771,578 769,893 767,951 767,426 1,090,505 -24.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
NP Margin 16.92% -19.78% -38.50% -28.08% -32.82% -32.82% -19.40% -
ROE 7.16% -7.64% -17.32% -7.50% -14.50% -13.05% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
RPS 24.52 21.62 25.23 14.87 24.18 24.20 13.14 64.40%
EPS 4.15 -4.28 -9.72 -4.17 -7.94 -7.94 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.5597 0.561 0.5567 0.5473 0.6088 0.00 -
Adjusted Per Share Value based on latest NOSH - 769,893
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
RPS 4.25 3.70 4.40 2.58 4.19 4.19 3.24 24.14%
EPS 0.72 -0.73 -1.69 -0.73 -1.38 -1.38 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0957 0.0977 0.0968 0.0949 0.1055 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 28/11/03 30/09/03 -
Price 0.77 0.75 0.71 0.93 0.91 0.95 0.93 -
P/RPS 3.14 3.47 2.81 6.26 3.76 3.93 7.08 -47.68%
P/EPS 18.56 -17.53 -7.31 -22.28 -11.46 -11.96 -36.48 -
EY 5.39 -5.70 -13.68 -4.49 -8.72 -8.36 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.34 1.27 1.67 1.66 1.56 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/11/03 30/09/03 CAGR
Date 02/03/05 08/11/04 30/08/04 - - - - -
Price 0.70 0.76 0.72 0.00 0.00 0.00 0.00 -
P/RPS 2.85 3.51 2.85 0.00 0.00 0.00 0.00 -
P/EPS 16.87 -17.76 -7.41 0.00 0.00 0.00 0.00 -
EY 5.93 -5.63 -13.49 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.36 1.28 0.00 0.00 0.00 0.00 -

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