[MRCB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 52.1%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 758,708 610,380 708,348 1,107,212 400,052 87,992 76,204 46.64%
PBT 59,912 8,032 73,936 50,508 77,336 -65,844 54,508 1.58%
Tax -15,784 -6,168 -16,700 -2,132 -1,692 6,284 -25,560 -7.71%
NP 44,128 1,864 57,236 48,376 75,644 -59,560 28,948 7.27%
-
NP to SH 39,388 612 58,824 51,384 26,056 -69,764 28,948 5.26%
-
Tax Rate 26.35% 76.79% 22.59% 4.22% 2.19% - 46.89% -
Total Cost 714,580 608,516 651,112 1,058,836 324,408 147,552 47,256 57.22%
-
Net Worth 921,170 535,500 720,503 473,667 1,408,313 441,634 428,599 13.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 921,170 535,500 720,503 473,667 1,408,313 441,634 428,599 13.59%
NOSH 1,058,817 765,000 907,777 778,545 2,224,823 767,525 769,893 5.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.82% 0.31% 8.08% 4.37% 18.91% -67.69% 37.99% -
ROE 4.28% 0.11% 8.16% 10.85% 1.85% -15.80% 6.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 71.66 79.79 78.03 142.22 17.98 11.46 9.90 39.06%
EPS 3.72 0.08 6.48 6.60 3.40 -7.76 3.76 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.70 0.7937 0.6084 0.633 0.5754 0.5567 7.72%
Adjusted Per Share Value based on latest NOSH - 778,545
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.13 13.78 15.99 25.00 9.03 1.99 1.72 46.65%
EPS 0.89 0.01 1.33 1.16 0.59 -1.57 0.65 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.1209 0.1627 0.1069 0.3179 0.0997 0.0968 13.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.65 0.85 1.36 2.24 0.63 0.67 0.93 -
P/RPS 2.30 1.07 1.74 1.58 3.50 5.84 9.40 -20.90%
P/EPS 44.35 1,062.50 20.99 33.94 53.79 -7.37 24.73 10.21%
EY 2.25 0.09 4.76 2.95 1.86 -13.57 4.04 -9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.21 1.71 3.68 1.00 1.16 1.67 2.17%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 20/05/08 22/05/07 30/05/06 20/05/05 20/05/04 -
Price 1.55 1.20 1.52 2.22 0.69 0.47 0.70 -
P/RPS 2.16 1.50 1.95 1.56 3.84 4.10 7.07 -17.92%
P/EPS 41.67 1,500.00 23.46 33.64 58.92 -5.17 18.62 14.36%
EY 2.40 0.07 4.26 2.97 1.70 -19.34 5.37 -12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.71 1.92 3.65 1.09 0.82 1.26 5.92%

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