[MRCB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.05%
YoY- 219.04%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 845,948 853,262 779,997 802,961 494,394 234,696 171,613 30.44%
PBT 64,381 30,836 -22,208 75,958 29,238 5,110 38,920 8.74%
Tax -18,250 1,206 -6,685 -9,404 -1,634 -970 -19,164 -0.81%
NP 46,130 32,042 -28,893 66,554 27,604 4,140 19,756 15.17%
-
NP to SH 34,354 29,616 -23,120 61,642 19,321 -1,252 19,756 9.65%
-
Tax Rate 28.35% -3.91% - 12.38% 5.59% 18.98% 49.24% -
Total Cost 799,817 821,220 808,890 736,406 466,790 230,556 151,857 31.88%
-
Net Worth 1,114,411 659,107 680,890 655,515 495,377 463,396 429,693 17.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,114,411 659,107 680,890 655,515 495,377 463,396 429,693 17.20%
NOSH 1,269,261 906,612 907,853 843,649 766,719 782,500 767,720 8.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.45% 3.76% -3.70% 8.29% 5.58% 1.76% 11.51% -
ROE 3.08% 4.49% -3.40% 9.40% 3.90% -0.27% 4.60% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.65 94.12 85.92 95.18 64.48 29.99 22.35 19.96%
EPS 2.71 3.27 -2.55 7.31 2.52 -0.16 2.57 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.878 0.727 0.75 0.777 0.6461 0.5922 0.5597 7.78%
Adjusted Per Share Value based on latest NOSH - 904,487
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.94 19.10 17.46 17.97 11.07 5.25 3.84 30.45%
EPS 0.77 0.66 -0.52 1.38 0.43 -0.03 0.44 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2494 0.1475 0.1524 0.1467 0.1109 0.1037 0.0962 17.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.10 1.36 0.75 2.51 0.78 0.65 0.75 -
P/RPS 3.15 1.45 0.87 2.64 1.21 2.17 3.36 -1.06%
P/EPS 77.59 41.63 -29.45 34.35 30.95 -406.25 29.15 17.71%
EY 1.29 2.40 -3.40 2.91 3.23 -0.25 3.43 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.87 1.00 3.23 1.21 1.10 1.34 10.11%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 17/11/05 08/11/04 -
Price 2.15 1.36 0.68 2.52 0.88 0.57 0.76 -
P/RPS 3.23 1.45 0.79 2.65 1.36 1.90 3.40 -0.85%
P/EPS 79.43 41.63 -26.70 34.49 34.92 -356.25 29.53 17.92%
EY 1.26 2.40 -3.75 2.90 2.86 -0.28 3.39 -15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.87 0.91 3.24 1.36 0.96 1.36 10.30%

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