[MAYBULK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -14.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 194,725 191,936 193,596 195,773 200,177 -2.72%
PBT 128,306 120,134 149,124 69,272 81,600 57.23%
Tax -2,654 -2,140 -1,600 -1,548 -1,972 34.58%
NP 125,652 117,994 147,524 67,724 79,628 57.79%
-
NP to SH 125,652 117,994 147,524 67,724 79,628 57.79%
-
Tax Rate 2.07% 1.78% 1.07% 2.23% 2.42% -
Total Cost 69,073 73,942 46,072 128,049 120,549 -42.70%
-
Net Worth 943,790 0 0 851,137 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 154,077 - -
Div Payout % - - - 227.51% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 943,790 0 0 851,137 0 -
NOSH 700,141 699,845 699,829 700,351 700,128 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 64.53% 61.48% 76.20% 34.59% 39.78% -
ROE 13.31% 0.00% 0.00% 7.96% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.81 27.43 27.66 27.95 28.59 -2.72%
EPS 17.95 16.86 21.08 9.67 11.37 57.87%
DPS 0.00 0.00 0.00 22.00 0.00 -
NAPS 1.348 0.00 0.00 1.2153 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,017
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.47 19.19 19.36 19.58 20.02 -2.74%
EPS 12.57 11.80 14.75 6.77 7.96 57.91%
DPS 0.00 0.00 0.00 15.41 0.00 -
NAPS 0.9438 0.00 0.00 0.8511 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/11/03 - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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