[MRCB] YoY TTM Result on 31-Aug-2002 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 136.08%
YoY- 126.29%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 188,301 185,716 143,326 419,282 533,080 248,570 82,445 -0.86%
PBT 23,953 -54,473 -14,211 196,408 -648,170 81,290 -1,265,868 -
Tax 7,910 -6,488 -13,590 -23,732 765,992 1,396 1,265,868 5.50%
NP 31,863 -60,961 -27,801 172,676 117,822 82,686 0 -100.00%
-
NP to SH 31,863 -60,961 -27,801 172,676 -656,755 57,683 -1,277,784 -
-
Tax Rate -33.02% - - 12.08% - -1.72% - -
Total Cost 156,438 246,677 171,127 246,606 415,258 165,884 82,445 -0.67%
-
Net Worth 445,269 420,299 720,060 282,225 50,443 204,153 964 -6.27%
Dividend
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 445,269 420,299 720,060 282,225 50,443 204,153 964 -6.27%
NOSH 767,837 767,951 1,090,505 976,898 975,692 972,160 964,365 0.24%
Ratio Analysis
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 16.92% -32.82% -19.40% 41.18% 22.10% 33.26% 0.00% -
ROE 7.16% -14.50% -3.86% 61.18% -1,301.97% 28.25% -132,500.03% -
Per Share
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 24.52 24.18 13.14 42.92 54.64 25.57 8.55 -1.10%
EPS 4.15 -7.94 -2.55 17.68 -67.31 5.93 -132.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5799 0.5473 0.6603 0.2889 0.0517 0.21 0.001 -6.49%
Adjusted Per Share Value based on latest NOSH - 976,898
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 4.21 4.16 3.21 9.39 11.93 5.56 1.85 -0.86%
EPS 0.71 -1.36 -0.62 3.87 -14.70 1.29 -28.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.0941 0.1612 0.0632 0.0113 0.0457 0.0002 -6.34%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 31/12/04 31/12/03 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 0.77 0.91 0.95 1.20 1.51 2.44 0.00 -
P/RPS 3.14 3.76 7.23 2.80 2.76 9.54 0.00 -100.00%
P/EPS 18.56 -11.46 -37.26 6.79 -2.24 41.12 0.00 -100.00%
EY 5.39 -8.72 -2.68 14.73 -44.58 2.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.66 1.44 4.15 29.21 11.62 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 02/03/05 - - 31/10/02 31/10/01 31/10/00 - -
Price 0.70 0.00 0.00 1.01 1.13 2.10 0.00 -
P/RPS 2.85 0.00 0.00 2.35 2.07 8.21 0.00 -100.00%
P/EPS 16.87 0.00 0.00 5.71 -1.68 35.39 0.00 -100.00%
EY 5.93 0.00 0.00 17.50 -59.57 2.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.00 0.00 3.50 21.86 10.00 0.00 -100.00%

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