[MRCB] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 10.56%
YoY- 128.67%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Revenue 401,840 191,248 114,448 48,861 598,474 237,174 155,393 -1.00%
PBT 54,416 -5,539 -22,009 225,585 -798,050 183,737 -1,244,518 -
Tax -1,339 15,275 -10,123 4,680 769,525 -1,239 1,262,528 -
NP 53,077 9,736 -32,132 230,265 -28,525 182,498 18,010 -1.14%
-
NP to SH 35,170 9,736 -32,132 230,265 -803,102 157,495 -1,259,774 -
-
Tax Rate 2.46% - - -2.07% - 0.67% - -
Total Cost 348,763 181,512 146,580 -181,404 626,999 54,676 137,383 -0.98%
-
Net Worth 1,408,313 441,634 428,599 0 23,054 438,906 -309,849 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 1,408,313 441,634 428,599 0 23,054 438,906 -309,849 -
NOSH 2,224,823 767,525 769,893 976,526 976,883 975,347 968,279 -0.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 13.21% 5.09% -28.08% 471.27% -4.77% 76.95% 11.59% -
ROE 2.50% 2.20% -7.50% 0.00% -3,483.50% 35.88% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
RPS 18.06 24.92 14.87 5.00 61.26 24.32 16.05 -0.12%
EPS 1.58 1.27 -4.17 23.58 -82.21 16.15 -130.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.633 0.5754 0.5567 0.00 0.0236 0.45 -0.32 -
Adjusted Per Share Value based on latest NOSH - 976,526
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
RPS 9.07 4.32 2.58 1.10 13.51 5.35 3.51 -1.00%
EPS 0.79 0.22 -0.73 5.20 -18.13 3.56 -28.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3179 0.0997 0.0968 0.00 0.0052 0.0991 -0.07 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 - -
Price 0.63 0.67 0.93 0.90 1.21 1.85 0.00 -
P/RPS 3.49 2.69 6.26 17.99 1.98 7.61 0.00 -100.00%
P/EPS 39.85 52.82 -22.28 3.82 -1.47 11.46 0.00 -100.00%
EY 2.51 1.89 -4.49 26.20 -67.94 8.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 1.67 0.00 51.27 4.11 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 CAGR
Date 30/05/06 20/05/05 - - 31/01/02 31/01/01 - -
Price 0.69 0.47 0.00 0.00 1.30 1.61 0.00 -
P/RPS 3.82 1.89 0.00 0.00 2.12 6.62 0.00 -100.00%
P/EPS 43.65 37.05 0.00 0.00 -1.58 9.97 0.00 -100.00%
EY 2.29 2.70 0.00 0.00 -63.24 10.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.82 0.00 0.00 55.08 3.58 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