[MRCB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 150.05%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 363,552 382,839 405,618 373,390 190,862 68,856 64,174 33.49%
PBT 33,280 11,145 9,333 41,509 21,086 -22,636 19,232 9.56%
Tax -9,068 1,376 -4,581 -6,722 121 -345 -7,597 2.99%
NP 24,212 12,521 4,752 34,787 21,207 -22,981 11,635 12.98%
-
NP to SH 22,090 12,195 9,467 32,122 11,461 -18,062 11,635 11.27%
-
Tax Rate 27.25% -12.35% 49.08% 16.19% -0.57% - 39.50% -
Total Cost 339,340 370,318 400,866 338,603 169,655 91,837 52,539 36.44%
-
Net Worth 1,069,301 651,613 717,307 606,658 492,284 438,022 432,267 16.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,069,301 651,613 717,307 606,658 492,284 438,022 432,267 16.28%
NOSH 1,213,736 910,074 910,288 813,215 769,194 768,595 770,529 7.86%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.66% 3.27% 1.17% 9.32% 11.11% -33.38% 18.13% -
ROE 2.07% 1.87% 1.32% 5.29% 2.33% -4.12% 2.69% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.95 42.07 44.56 45.92 24.81 8.96 8.33 23.76%
EPS 1.82 1.34 1.04 3.95 1.49 -2.35 1.51 3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.881 0.716 0.788 0.746 0.64 0.5699 0.561 7.80%
Adjusted Per Share Value based on latest NOSH - 849,163
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.21 8.64 9.16 8.43 4.31 1.55 1.45 33.48%
EPS 0.50 0.28 0.21 0.73 0.26 -0.41 0.26 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.1471 0.1619 0.137 0.1111 0.0989 0.0976 16.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.56 1.26 1.10 2.71 0.77 0.49 0.71 -
P/RPS 5.21 3.00 2.47 5.90 3.10 5.47 8.52 -7.86%
P/EPS 85.71 94.03 105.77 68.61 51.68 -20.85 47.02 10.51%
EY 1.17 1.06 0.95 1.46 1.94 -4.80 2.13 -9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.76 1.40 3.63 1.20 0.86 1.27 5.68%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 17/08/05 30/08/04 -
Price 1.67 1.29 0.77 2.35 0.74 0.58 0.72 -
P/RPS 5.58 3.07 1.73 5.12 2.98 6.47 8.64 -7.02%
P/EPS 91.76 96.27 74.04 59.49 49.66 -24.68 47.68 11.52%
EY 1.09 1.04 1.35 1.68 2.01 -4.05 2.10 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.80 0.98 3.15 1.16 1.02 1.28 6.80%

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