[MRCB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Revenue 802,961 494,394 234,696 171,613 0 183,260 470,838 10.51%
PBT 75,958 29,238 5,110 38,920 0 300,870 281,793 -21.77%
Tax -9,404 -1,634 -970 -19,164 0 -5,257 -22,228 -14.88%
NP 66,554 27,604 4,140 19,756 0 295,613 259,565 -22.50%
-
NP to SH 61,642 19,321 -1,252 19,756 0 295,613 259,565 -23.61%
-
Tax Rate 12.38% 5.59% 18.98% 49.24% - 1.75% 7.89% -
Total Cost 736,406 466,790 230,556 151,857 0 -112,353 211,273 26.35%
-
Net Worth 655,515 495,377 463,396 429,693 0 862,227 260,900 18.84%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Net Worth 655,515 495,377 463,396 429,693 0 862,227 260,900 18.84%
NOSH 843,649 766,719 782,500 767,720 1,005,618 976,695 976,788 -2.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
NP Margin 8.29% 5.58% 1.76% 11.51% 0.00% 161.31% 55.13% -
ROE 9.40% 3.90% -0.27% 4.60% 0.00% 34.28% 99.49% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 95.18 64.48 29.99 22.35 0.00 18.76 48.20 13.59%
EPS 7.31 2.52 -0.16 2.57 0.00 30.27 26.57 -21.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.6461 0.5922 0.5597 0.00 0.8828 0.2671 22.14%
Adjusted Per Share Value based on latest NOSH - 757,619
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
RPS 17.97 11.07 5.25 3.84 0.00 4.10 10.54 10.51%
EPS 1.38 0.43 -0.03 0.44 0.00 6.62 5.81 -23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1109 0.1037 0.0962 0.00 0.193 0.0584 18.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 -
Price 2.51 0.78 0.65 0.75 0.93 0.99 1.38 -
P/RPS 2.64 1.21 2.17 3.36 0.00 5.28 2.86 -1.48%
P/EPS 34.35 30.95 -406.25 29.15 0.00 3.27 5.19 42.49%
EY 2.91 3.23 -0.25 3.43 0.00 30.57 19.26 -29.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 1.21 1.10 1.34 0.00 1.12 5.17 -8.43%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 CAGR
Date 27/11/07 28/11/06 17/11/05 08/11/04 - 25/07/03 31/07/02 -
Price 2.52 0.88 0.57 0.76 0.00 1.10 1.23 -
P/RPS 2.65 1.36 1.90 3.40 0.00 5.86 2.55 0.72%
P/EPS 34.49 34.92 -356.25 29.53 0.00 3.63 4.63 45.68%
EY 2.90 2.86 -0.28 3.39 0.00 27.52 21.60 -31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 1.36 0.96 1.36 0.00 1.25 4.61 -6.39%

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