[MRCB] YoY TTM Result on 31-May-2003 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -2.7%
YoY- 146.82%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 235,613 163,826 143,326 101,868 487,432 414,044 315,748 -5.33%
PBT 2,263 -24,502 -14,211 230,211 -492,250 33,620 -1,162,773 -
Tax 13,844 -7,910 -13,590 -6,155 686,923 84,202 1,245,459 -56.96%
NP 16,107 -32,412 -27,801 224,056 194,673 117,822 82,686 -26.39%
-
NP to SH 16,107 -32,412 -27,801 224,056 -478,597 -6,652 -1,196,934 -
-
Tax Rate -611.75% - - 2.67% - -250.45% - -
Total Cost 219,506 196,238 171,127 -122,188 292,759 296,222 233,062 -1.11%
-
Net Worth 454,719 424,039 0 856,453 260,850 341,526 -231,915 -
Dividend
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 454,719 424,039 0 856,453 260,850 341,526 -231,915 -
NOSH 767,847 757,619 1,090,505 970,156 976,603 975,790 966,315 -4.21%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 6.84% -19.78% -19.40% 219.95% 39.94% 28.46% 26.19% -
ROE 3.54% -7.64% 0.00% 26.16% -183.48% -1.95% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 30.68 21.62 13.14 10.50 49.91 42.43 32.68 -1.17%
EPS 2.10 -4.28 -2.55 23.09 -49.01 -0.68 -123.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5597 0.00 0.8828 0.2671 0.35 -0.24 -
Adjusted Per Share Value based on latest NOSH - 970,156
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 5.32 3.70 3.24 2.30 11.00 9.35 7.13 -5.33%
EPS 0.36 -0.73 -0.63 5.06 -10.80 -0.15 -27.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0957 0.00 0.1934 0.0589 0.0771 -0.0524 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.65 0.75 0.93 0.99 1.38 1.14 3.08 -
P/RPS 2.12 3.47 7.08 9.43 2.76 2.69 9.43 -24.39%
P/EPS 30.99 -17.53 -36.48 4.29 -2.82 -167.23 -2.49 -
EY 3.23 -5.70 -2.74 23.33 -35.51 -0.60 -40.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.34 0.00 1.12 5.17 3.26 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 17/11/05 08/11/04 - - 31/07/02 31/07/01 31/07/00 -
Price 0.57 0.76 0.00 0.00 1.23 1.48 2.50 -
P/RPS 1.86 3.51 0.00 0.00 2.46 3.49 7.65 -23.27%
P/EPS 27.17 -17.76 0.00 0.00 -2.51 -217.10 -2.02 -
EY 3.68 -5.63 0.00 0.00 -39.84 -0.46 -49.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.36 0.00 0.00 4.61 4.23 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