[MRCB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 96.53%
YoY- -106.34%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Revenue 779,997 802,961 494,394 234,696 171,613 0 183,260 31.15%
PBT -22,208 75,958 29,238 5,110 38,920 0 300,870 -
Tax -6,685 -9,404 -1,634 -970 -19,164 0 -5,257 4.60%
NP -28,893 66,554 27,604 4,140 19,756 0 295,613 -
-
NP to SH -23,120 61,642 19,321 -1,252 19,756 0 295,613 -
-
Tax Rate - 12.38% 5.59% 18.98% 49.24% - 1.75% -
Total Cost 808,890 736,406 466,790 230,556 151,857 0 -112,353 -
-
Net Worth 680,890 655,515 495,377 463,396 429,693 0 862,227 -4.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Net Worth 680,890 655,515 495,377 463,396 429,693 0 862,227 -4.32%
NOSH 907,853 843,649 766,719 782,500 767,720 1,005,618 976,695 -1.35%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
NP Margin -3.70% 8.29% 5.58% 1.76% 11.51% 0.00% 161.31% -
ROE -3.40% 9.40% 3.90% -0.27% 4.60% 0.00% 34.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
RPS 85.92 95.18 64.48 29.99 22.35 0.00 18.76 32.97%
EPS -2.55 7.31 2.52 -0.16 2.57 0.00 30.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.777 0.6461 0.5922 0.5597 0.00 0.8828 -3.00%
Adjusted Per Share Value based on latest NOSH - 767,847
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
RPS 17.61 18.13 11.16 5.30 3.87 0.00 4.14 31.14%
EPS -0.52 1.39 0.44 -0.03 0.45 0.00 6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.148 0.1118 0.1046 0.097 0.00 0.1947 -4.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/05/03 -
Price 0.75 2.51 0.78 0.65 0.75 0.93 0.99 -
P/RPS 0.87 2.64 1.21 2.17 3.36 0.00 5.28 -28.65%
P/EPS -29.45 34.35 30.95 -406.25 29.15 0.00 3.27 -
EY -3.40 2.91 3.23 -0.25 3.43 0.00 30.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 3.23 1.21 1.10 1.34 0.00 1.12 -2.10%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/05/03 CAGR
Date 25/11/08 27/11/07 28/11/06 17/11/05 08/11/04 - 25/07/03 -
Price 0.68 2.52 0.88 0.57 0.76 0.00 1.10 -
P/RPS 0.79 2.65 1.36 1.90 3.40 0.00 5.86 -31.29%
P/EPS -26.70 34.49 34.92 -356.25 29.53 0.00 3.63 -
EY -3.75 2.90 2.86 -0.28 3.39 0.00 27.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 3.24 1.36 0.96 1.36 0.00 1.25 -5.77%

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