[MRCB] YoY TTM 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- -77.75%
YoY- 102.89%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/02/03 CAGR
Revenue 935,930 710,457 445,831 192,983 194,687 101,868 115,014 48.08%
PBT 37,655 50,689 62,343 -16,841 -70,096 230,211 210,648 -27.56%
Tax -23,813 -3,936 -1,430 19,007 -4,867 -6,155 -2,380 53.92%
NP 13,842 46,753 60,913 2,166 -74,963 224,056 208,268 -39.81%
-
NP to SH 18,090 54,445 43,289 2,166 -74,963 224,056 208,268 -36.72%
-
Tax Rate 63.24% 7.76% 2.29% - - 2.67% 1.13% -
Total Cost 922,088 663,704 384,918 190,817 269,650 -122,188 -93,254 -
-
Net Worth 711,781 633,475 494,699 440,907 432,855 0 787,178 -1.86%
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 711,781 633,475 494,699 440,907 432,855 0 787,178 -1.86%
NOSH 903,275 849,163 772,968 773,658 771,578 970,156 976,526 -1.44%
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 1.48% 6.58% 13.66% 1.12% -38.50% 219.95% 181.08% -
ROE 2.54% 8.59% 8.75% 0.49% -17.32% 0.00% 26.46% -
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 103.62 83.67 57.68 24.94 25.23 10.50 11.78 50.26%
EPS 2.00 6.41 5.60 0.28 -9.72 23.09 21.33 -35.80%
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 21.13 16.04 10.07 4.36 4.40 2.30 2.60 48.04%
EPS 0.41 1.23 0.98 0.05 -1.69 5.06 4.70 -36.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.143 0.1117 0.0995 0.0977 0.00 0.1777 -1.86%
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 1.06 3.24 1.34 1.96 2.81 10.29 7.64 -30.91%
P/EPS 54.93 42.27 13.75 175.02 -7.31 4.68 4.22 61.70%
EY 1.82 2.37 7.27 0.57 -13.68 21.38 23.70 -38.16%
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 - - -
Price 0.77 2.35 0.74 0.58 0.72 0.00 0.00 -
P/RPS 0.74 2.81 1.28 2.33 2.85 0.00 0.00 -
P/EPS 38.45 36.65 13.21 207.17 -7.41 0.00 0.00 -
EY 2.60 2.73 7.57 0.48 -13.49 0.00 0.00 -
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 0.00 -

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