[MAYBULK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 104.64%
YoY- -74.43%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 107,417 441,600 333,611 215,727 105,379 395,783 294,643 -48.99%
PBT 148,012 313,487 216,614 143,341 69,868 651,180 595,924 -60.52%
Tax -1,665 -1,161 -1,031 -319 63 -26 -86 622.31%
NP 146,347 312,326 215,583 143,022 69,931 651,154 595,838 -60.81%
-
NP to SH 143,654 300,565 206,683 137,115 67,002 640,164 586,175 -60.87%
-
Tax Rate 1.12% 0.37% 0.48% 0.22% -0.09% 0.00% 0.01% -
Total Cost -38,930 129,274 118,028 72,705 35,448 -255,371 -301,195 -74.46%
-
Net Worth 1,688,734 1,554,105 800,115 800,162 1,503,245 1,499,642 1,404,595 13.08%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 240,003 - - - 135,996 - -
Div Payout % - 79.85% - - - 21.24% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,688,734 1,554,105 800,115 800,162 1,503,245 1,499,642 1,404,595 13.08%
NOSH 799,855 800,013 800,115 800,162 800,237 799,980 800,020 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 136.24% 70.73% 64.62% 66.30% 66.36% 164.52% 202.22% -
ROE 8.51% 19.34% 25.83% 17.14% 4.46% 42.69% 41.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.43 55.20 41.70 26.96 13.17 49.47 36.83 -48.99%
EPS 17.96 37.57 20.67 13.71 8.38 80.02 73.27 -60.86%
DPS 0.00 30.00 0.00 0.00 0.00 17.00 0.00 -
NAPS 2.1113 1.9426 1.00 1.00 1.8785 1.8746 1.7557 13.09%
Adjusted Per Share Value based on latest NOSH - 800,091
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.81 44.44 33.57 21.71 10.60 39.83 29.65 -48.99%
EPS 14.46 30.24 20.80 13.80 6.74 64.42 58.98 -60.86%
DPS 0.00 24.15 0.00 0.00 0.00 13.68 0.00 -
NAPS 1.6993 1.5638 0.8051 0.8052 1.5126 1.509 1.4134 13.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.82 2.56 2.48 2.14 2.29 2.10 2.25 -
P/RPS 28.44 4.64 5.95 7.94 17.39 4.24 6.11 179.03%
P/EPS 21.27 6.81 9.60 12.49 27.35 2.62 3.07 263.85%
EY 4.70 14.68 10.42 8.01 3.66 38.11 32.56 -72.51%
DY 0.00 11.72 0.00 0.00 0.00 8.10 0.00 -
P/NAPS 1.81 1.32 2.48 2.14 1.22 1.12 1.28 26.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 27/02/07 21/11/06 22/08/06 23/05/06 24/02/06 22/11/05 -
Price 4.32 3.42 2.74 2.42 2.06 2.35 2.27 -
P/RPS 32.17 6.20 6.57 8.98 15.64 4.75 6.16 201.31%
P/EPS 24.05 9.10 10.61 14.12 24.60 2.94 3.10 292.38%
EY 4.16 10.99 9.43 7.08 4.06 34.05 32.28 -74.51%
DY 0.00 8.77 0.00 0.00 0.00 7.23 0.00 -
P/NAPS 2.05 1.76 2.74 2.42 1.10 1.25 1.29 36.21%

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