[MRCB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.03%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 727,104 765,678 811,236 746,780 381,724 137,712 128,348 33.49%
PBT 66,560 22,290 18,666 83,018 42,172 -45,272 38,464 9.56%
Tax -18,136 2,752 -9,162 -13,444 242 -690 -15,194 2.99%
NP 48,424 25,042 9,504 69,574 42,414 -45,962 23,270 12.98%
-
NP to SH 44,180 24,390 18,934 64,244 22,922 -36,124 23,270 11.27%
-
Tax Rate 27.25% -12.35% 49.08% 16.19% -0.57% - 39.50% -
Total Cost 678,680 740,636 801,732 677,206 339,310 183,674 105,078 36.44%
-
Net Worth 1,069,301 651,613 717,307 606,658 492,284 438,022 432,267 16.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,069,301 651,613 717,307 606,658 492,284 438,022 432,267 16.28%
NOSH 1,213,736 910,074 910,288 813,215 769,194 768,595 770,529 7.86%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.66% 3.27% 1.17% 9.32% 11.11% -33.38% 18.13% -
ROE 4.13% 3.74% 2.64% 10.59% 4.66% -8.25% 5.38% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 59.91 84.13 89.12 91.83 49.63 17.92 16.66 23.76%
EPS 3.64 2.68 2.08 7.90 2.98 -4.70 3.02 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.881 0.716 0.788 0.746 0.64 0.5699 0.561 7.80%
Adjusted Per Share Value based on latest NOSH - 849,163
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.28 17.14 18.16 16.72 8.54 3.08 2.87 33.52%
EPS 0.99 0.55 0.42 1.44 0.51 -0.81 0.52 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.1459 0.1606 0.1358 0.1102 0.098 0.0968 16.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.56 1.26 1.10 2.71 0.77 0.49 0.71 -
P/RPS 2.60 1.50 1.23 2.95 1.55 2.73 4.26 -7.89%
P/EPS 42.86 47.01 52.88 34.30 25.84 -10.43 23.51 10.52%
EY 2.33 2.13 1.89 2.92 3.87 -9.59 4.25 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.76 1.40 3.63 1.20 0.86 1.27 5.68%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 17/08/05 30/08/04 -
Price 1.67 1.29 0.77 2.35 0.74 0.58 0.72 -
P/RPS 2.79 1.53 0.86 2.56 1.49 3.24 4.32 -7.02%
P/EPS 45.88 48.13 37.02 29.75 24.83 -12.34 23.84 11.52%
EY 2.18 2.08 2.70 3.36 4.03 -8.10 4.19 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.80 0.98 3.15 1.16 1.02 1.28 6.80%

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