[MAYBULK] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 48.13%
YoY- 257.02%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 105,379 395,783 294,643 200,091 103,733 382,288 276,830 -47.50%
PBT 69,868 651,180 595,924 542,546 363,876 284,537 203,704 -51.03%
Tax 63 -26 -86 472 -1,840 -10,458 -7,726 -
NP 69,931 651,154 595,838 543,018 362,036 274,079 195,978 -49.72%
-
NP to SH 67,002 640,164 586,175 536,269 362,036 274,079 195,978 -51.13%
-
Tax Rate -0.09% 0.00% 0.01% -0.09% 0.51% 3.68% 3.79% -
Total Cost 35,448 -255,371 -301,195 -342,927 -258,303 108,209 80,852 -42.31%
-
Net Worth 1,503,245 1,499,642 1,404,595 1,356,873 1,278,527 916,076 838,545 47.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 135,996 - - - 95,999 - -
Div Payout % - 21.24% - - - 35.03% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,503,245 1,499,642 1,404,595 1,356,873 1,278,527 916,076 838,545 47.62%
NOSH 800,237 799,980 800,020 800,043 800,079 799,997 799,910 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 66.36% 164.52% 202.22% 271.39% 349.01% 71.69% 70.79% -
ROE 4.46% 42.69% 41.73% 39.52% 28.32% 29.92% 23.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.17 49.47 36.83 25.01 12.97 47.79 34.61 -47.51%
EPS 8.38 80.02 73.27 67.03 45.25 34.26 24.50 -51.12%
DPS 0.00 17.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.8785 1.8746 1.7557 1.696 1.598 1.1451 1.0483 47.58%
Adjusted Per Share Value based on latest NOSH - 799,967
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.54 39.58 29.46 20.01 10.37 38.23 27.68 -47.49%
EPS 6.70 64.02 58.62 53.63 36.20 27.41 19.60 -51.14%
DPS 0.00 13.60 0.00 0.00 0.00 9.60 0.00 -
NAPS 1.5032 1.4996 1.4046 1.3569 1.2785 0.9161 0.8385 47.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.29 2.10 2.25 2.32 2.42 2.58 2.22 -
P/RPS 17.39 4.24 6.11 9.28 18.67 5.40 6.41 94.63%
P/EPS 27.35 2.62 3.07 3.46 5.35 7.53 9.06 109.01%
EY 3.66 38.11 32.56 28.89 18.70 13.28 11.04 -52.13%
DY 0.00 8.10 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 1.22 1.12 1.28 1.37 1.51 2.25 2.12 -30.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 24/02/06 22/11/05 22/08/05 25/05/05 23/02/05 22/11/04 -
Price 2.06 2.35 2.27 2.34 2.22 2.46 2.57 -
P/RPS 15.64 4.75 6.16 9.36 17.12 5.15 7.43 64.32%
P/EPS 24.60 2.94 3.10 3.49 4.91 7.18 10.49 76.60%
EY 4.06 34.05 32.28 28.65 20.38 13.93 9.53 -43.41%
DY 0.00 7.23 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 1.10 1.25 1.29 1.38 1.39 2.15 2.45 -41.39%

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