[MRCB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.64%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 607,493 969,944 742,690 634,461 639,947 584,998 602,221 0.14%
PBT -121,541 101,584 76,753 48,286 23,127 -16,656 56,969 -
Tax -7,427 -19,490 -4,736 -13,688 905 -5,014 -7,053 0.86%
NP -128,968 82,094 72,017 34,598 24,032 -21,670 49,916 -
-
NP to SH -111,349 63,094 63,393 25,766 22,212 -17,340 46,232 -
-
Tax Rate - 19.19% 6.17% 28.35% -3.91% - 12.38% -
Total Cost 736,461 887,850 670,673 599,863 615,915 606,668 552,305 4.90%
-
Net Worth 1,440,568 1,418,574 0 1,114,411 659,107 680,890 655,515 14.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,440,568 1,418,574 0 1,114,411 659,107 680,890 655,515 14.00%
NOSH 1,422,081 1,386,681 1,383,989 1,269,261 906,612 907,853 843,649 9.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -21.23% 8.46% 9.70% 5.45% 3.76% -3.70% 8.29% -
ROE -7.73% 4.45% 0.00% 2.31% 3.37% -2.55% 7.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.72 69.95 53.66 49.99 70.59 64.44 71.38 -8.19%
EPS -7.83 4.55 4.58 2.03 2.45 -1.91 5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.013 1.023 0.00 0.878 0.727 0.75 0.777 4.51%
Adjusted Per Share Value based on latest NOSH - 1,361,481
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.71 21.90 16.77 14.32 14.45 13.21 13.60 0.13%
EPS -2.51 1.42 1.43 0.58 0.50 -0.39 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3252 0.3203 0.00 0.2516 0.1488 0.1537 0.148 14.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.49 1.60 1.68 2.10 1.36 0.75 2.51 -
P/RPS 3.49 2.29 3.13 4.20 1.93 1.16 3.52 -0.14%
P/EPS -19.03 35.16 36.68 103.45 55.51 -39.27 45.80 -
EY -5.26 2.84 2.73 0.97 1.80 -2.55 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.56 0.00 2.39 1.87 1.00 3.23 -12.28%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 -
Price 1.36 1.76 1.89 2.15 1.36 0.68 2.52 -
P/RPS 3.18 2.52 3.52 4.30 1.93 1.06 3.53 -1.72%
P/EPS -17.37 38.68 41.26 105.91 55.51 -35.60 45.99 -
EY -5.76 2.59 2.42 0.94 1.80 -2.81 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.72 0.00 2.45 1.87 0.91 3.24 -13.67%

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