[MRCB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 101.08%
YoY- -98.96%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,314,496 885,988 758,708 610,380 708,348 1,107,212 400,052 21.90%
PBT 142,408 96,144 59,912 8,032 73,936 50,508 77,336 10.70%
Tax -28,008 604 -15,784 -6,168 -16,700 -2,132 -1,692 59.57%
NP 114,400 96,748 44,128 1,864 57,236 48,376 75,644 7.13%
-
NP to SH 88,620 86,408 39,388 612 58,824 51,384 26,056 22.60%
-
Tax Rate 19.67% -0.63% 26.35% 76.79% 22.59% 4.22% 2.19% -
Total Cost 1,200,096 789,240 714,580 608,516 651,112 1,058,836 324,408 24.33%
-
Net Worth 1,380,810 1,309,967 921,170 535,500 720,503 473,667 1,408,313 -0.32%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,380,810 1,309,967 921,170 535,500 720,503 473,667 1,408,313 -0.32%
NOSH 1,384,687 1,384,743 1,058,817 765,000 907,777 778,545 2,224,823 -7.59%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.70% 10.92% 5.82% 0.31% 8.08% 4.37% 18.91% -
ROE 6.42% 6.60% 4.28% 0.11% 8.16% 10.85% 1.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 94.93 63.98 71.66 79.79 78.03 142.22 17.98 31.92%
EPS 6.40 6.24 3.72 0.08 6.48 6.60 3.40 11.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9972 0.946 0.87 0.70 0.7937 0.6084 0.633 7.86%
Adjusted Per Share Value based on latest NOSH - 765,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.68 20.00 17.13 13.78 15.99 25.00 9.03 21.91%
EPS 2.00 1.95 0.89 0.01 1.33 1.16 0.59 22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.2957 0.208 0.1209 0.1627 0.1069 0.3179 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.90 2.20 1.65 0.85 1.36 2.24 0.63 -
P/RPS 2.00 3.44 2.30 1.07 1.74 1.58 3.50 -8.89%
P/EPS 29.69 35.26 44.35 1,062.50 20.99 33.94 53.79 -9.42%
EY 3.37 2.84 2.25 0.09 4.76 2.95 1.86 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.33 1.90 1.21 1.71 3.68 1.00 11.37%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 18/05/10 15/05/09 20/05/08 22/05/07 30/05/06 -
Price 1.60 2.16 1.55 1.20 1.52 2.22 0.69 -
P/RPS 1.69 3.38 2.16 1.50 1.95 1.56 3.84 -12.77%
P/EPS 25.00 34.62 41.67 1,500.00 23.46 33.64 58.92 -13.30%
EY 4.00 2.89 2.40 0.07 4.26 2.97 1.70 15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.28 1.78 1.71 1.92 3.65 1.09 6.59%

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