[MRCB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 435.7%
YoY- 136.09%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Revenue 301,481 157,133 147,803 59,591 90,319 35,116 66,895 32.59%
PBT 12,862 8,337 14,788 -5,237 -18,837 -53,692 -10,381 -
Tax -18,902 4,133 -1,168 22,283 -2,755 6,463 10,381 -
NP -6,040 12,470 13,620 17,046 -21,592 -47,229 0 -
-
NP to SH -5,488 19,293 14,705 17,046 -21,592 -47,229 -18,268 -20.17%
-
Tax Rate 146.96% -49.57% 7.90% - - - - -
Total Cost 307,521 144,663 134,183 42,545 111,911 82,345 66,895 33.08%
-
Net Worth 710,695 441,089 481,494 445,269 720,060 420,837 282,225 18.89%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Net Worth 710,695 441,089 481,494 445,269 720,060 420,837 282,225 18.89%
NOSH 914,666 769,789 770,391 767,837 1,090,505 767,951 976,898 -1.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
NP Margin -2.00% 7.94% 9.21% 28.60% -23.91% -134.49% 0.00% -
ROE -0.77% 4.37% 3.05% 3.83% -3.00% -11.22% -6.47% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
RPS 32.96 20.41 19.19 7.76 8.28 4.57 6.85 34.22%
EPS -0.60 2.51 1.91 2.22 -1.98 -6.15 -1.87 -19.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.573 0.625 0.5799 0.6603 0.548 0.2889 20.36%
Adjusted Per Share Value based on latest NOSH - 767,837
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
RPS 6.75 3.52 3.31 1.33 2.02 0.79 1.50 32.55%
EPS -0.12 0.43 0.33 0.38 -0.48 -1.06 -0.41 -20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.0987 0.1078 0.0997 0.1612 0.0942 0.0632 18.88%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 29/08/03 31/12/03 30/08/02 -
Price 2.55 1.04 0.54 0.77 0.95 0.91 1.20 -
P/RPS 7.74 5.09 2.81 9.92 11.47 0.00 17.52 -14.19%
P/EPS -425.00 41.50 28.29 34.68 -47.98 0.00 -64.17 42.50%
EY -0.24 2.41 3.53 2.88 -2.08 0.00 -1.56 -29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 1.82 0.86 1.33 1.44 1.66 4.15 -4.31%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 31/12/03 31/08/02 CAGR
Date 26/02/08 27/02/07 24/02/06 02/03/05 29/10/03 25/02/04 31/10/02 -
Price 2.05 1.83 0.57 0.70 1.05 1.09 1.01 -
P/RPS 6.22 8.97 2.97 9.02 12.68 0.00 14.75 -14.93%
P/EPS -341.67 73.02 29.86 31.53 -53.03 0.00 -54.01 41.28%
EY -0.29 1.37 3.35 3.17 -1.89 0.00 -1.85 -29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.19 0.91 1.21 1.59 1.99 3.50 -5.14%

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