[MRCB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.56%
YoY- -255.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Revenue 405,618 373,390 190,862 68,856 64,174 0 84,438 34.16%
PBT 9,333 41,509 21,086 -22,636 19,232 0 221,027 -44.71%
Tax -4,581 -6,722 121 -345 -7,597 0 6,892 -
NP 4,752 34,787 21,207 -22,981 11,635 0 227,919 -51.55%
-
NP to SH 9,467 32,122 11,461 -18,062 11,635 0 227,919 -44.88%
-
Tax Rate 49.08% 16.19% -0.57% - 39.50% - -3.12% -
Total Cost 400,866 338,603 169,655 91,837 52,539 0 -143,481 -
-
Net Worth 717,307 606,658 492,284 438,022 432,267 0 787,170 -1.72%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Net Worth 717,307 606,658 492,284 438,022 432,267 0 787,170 -1.72%
NOSH 910,288 813,215 769,194 768,595 770,529 976,696 976,516 -1.30%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
NP Margin 1.17% 9.32% 11.11% -33.38% 18.13% 0.00% 269.92% -
ROE 1.32% 5.29% 2.33% -4.12% 2.69% 0.00% 28.95% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
RPS 44.56 45.92 24.81 8.96 8.33 0.00 8.65 35.93%
EPS 1.04 3.95 1.49 -2.35 1.51 0.00 23.34 -44.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.746 0.64 0.5699 0.561 0.00 0.8061 -0.42%
Adjusted Per Share Value based on latest NOSH - 773,658
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
RPS 9.16 8.43 4.31 1.55 1.45 0.00 1.91 34.12%
EPS 0.21 0.73 0.26 -0.41 0.26 0.00 5.15 -45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.137 0.1111 0.0989 0.0976 0.00 0.1777 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 -
Price 1.10 2.71 0.77 0.49 0.71 1.08 0.90 -
P/RPS 2.47 5.90 3.10 5.47 8.52 0.00 10.41 -23.61%
P/EPS 105.77 68.61 51.68 -20.85 47.02 0.00 3.86 85.89%
EY 0.95 1.46 1.94 -4.80 2.13 0.00 25.93 -46.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 3.63 1.20 0.86 1.27 0.00 1.12 4.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Date 26/08/08 20/08/07 29/08/06 17/08/05 30/08/04 - 29/04/03 -
Price 0.77 2.35 0.74 0.58 0.72 0.00 0.87 -
P/RPS 1.73 5.12 2.98 6.47 8.64 0.00 10.06 -28.08%
P/EPS 74.04 59.49 49.66 -24.68 47.68 0.00 3.73 75.00%
EY 1.35 1.68 2.01 -4.05 2.10 0.00 26.83 -42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 3.15 1.16 1.02 1.28 0.00 1.08 -1.80%

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