[MRCB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 124.33%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 447,765 670,132 456,338 363,552 382,839 405,618 373,390 3.07%
PBT 18,195 54,436 46,134 33,280 11,145 9,333 41,509 -12.83%
Tax -6,479 -15,617 -3,626 -9,068 1,376 -4,581 -6,722 -0.61%
NP 11,716 38,819 42,508 24,212 12,521 4,752 34,787 -16.57%
-
NP to SH 11,061 27,312 38,532 22,090 12,195 9,467 32,122 -16.26%
-
Tax Rate 35.61% 28.69% 7.86% 27.25% -12.35% 49.08% 16.19% -
Total Cost 436,049 631,313 413,830 339,340 370,318 400,866 338,603 4.30%
-
Net Worth 1,419,955 1,353,122 0 1,069,301 651,613 717,307 606,658 15.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,419,955 1,353,122 0 1,069,301 651,613 717,307 606,658 15.21%
NOSH 1,382,624 1,386,395 1,386,586 1,213,736 910,074 910,288 813,215 9.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.62% 5.79% 9.32% 6.66% 3.27% 1.17% 9.32% -
ROE 0.78% 2.02% 0.00% 2.07% 1.87% 1.32% 5.29% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.39 48.34 32.91 29.95 42.07 44.56 45.92 -5.64%
EPS 0.80 1.97 2.78 1.82 1.34 1.04 3.95 -23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.027 0.976 0.00 0.881 0.716 0.788 0.746 5.46%
Adjusted Per Share Value based on latest NOSH - 1,375,730
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.11 15.13 10.30 8.21 8.64 9.16 8.43 3.07%
EPS 0.25 0.62 0.87 0.50 0.28 0.21 0.73 -16.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3206 0.3055 0.00 0.2414 0.1471 0.1619 0.137 15.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.53 1.75 2.23 1.56 1.26 1.10 2.71 -
P/RPS 4.72 3.62 6.78 5.21 3.00 2.47 5.90 -3.64%
P/EPS 191.25 88.83 80.25 85.71 94.03 105.77 68.61 18.61%
EY 0.52 1.13 1.25 1.17 1.06 0.95 1.46 -15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.79 0.00 1.77 1.76 1.40 3.63 -13.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 -
Price 1.49 1.74 2.23 1.67 1.29 0.77 2.35 -
P/RPS 4.60 3.60 6.78 5.58 3.07 1.73 5.12 -1.76%
P/EPS 186.25 88.32 80.25 91.76 96.27 74.04 59.49 20.92%
EY 0.54 1.13 1.25 1.09 1.04 1.35 1.68 -17.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.78 0.00 1.90 1.80 0.98 3.15 -12.11%

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