[MAYBULK] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 240.52%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 52,676 721,158 583,035 366,490 180,464 608,142 417,231 -74.80%
PBT 14,257 525,750 521,330 326,670 99,698 580,295 420,198 -89.49%
Tax 1,794 -4,076 -4,618 -3,255 -2,737 -2,529 -2,290 -
NP 16,051 521,674 516,712 323,415 96,961 577,766 417,908 -88.59%
-
NP to SH 14,703 460,862 457,624 314,152 92,257 544,592 388,586 -88.70%
-
Tax Rate -12.58% 0.78% 0.89% 1.00% 2.75% 0.44% 0.54% -
Total Cost 36,625 199,484 66,323 43,075 83,503 30,376 -677 -
-
Net Worth 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 1,610,941 13.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 399,967 100,005 99,984 - 379,994 79,997 -
Div Payout % - 86.79% 21.85% 31.83% - 69.78% 20.59% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 1,610,941 13.90%
NOSH 1,000,204 999,917 1,000,052 999,847 999,534 999,985 999,963 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 30.47% 72.34% 88.62% 88.25% 53.73% 95.01% 100.16% -
ROE 0.75% 24.47% 24.85% 18.69% 5.35% 32.13% 24.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.27 72.12 58.30 36.65 18.05 60.82 41.72 -74.79%
EPS 1.47 46.09 45.76 31.42 9.23 54.46 38.86 -88.70%
DPS 0.00 40.00 10.00 10.00 0.00 38.00 8.00 -
NAPS 1.9583 1.8839 1.8416 1.6815 1.7247 1.695 1.611 13.88%
Adjusted Per Share Value based on latest NOSH - 999,977
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.27 72.12 58.30 36.65 18.05 60.81 41.72 -74.79%
EPS 1.47 46.09 45.76 31.42 9.23 54.46 38.86 -88.70%
DPS 0.00 40.00 10.00 10.00 0.00 38.00 8.00 -
NAPS 1.9587 1.8837 1.8417 1.6812 1.7239 1.695 1.6109 13.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.10 2.39 3.06 3.66 4.28 4.46 4.40 -
P/RPS 58.86 3.31 5.25 9.99 23.71 7.33 10.55 214.23%
P/EPS 210.88 5.19 6.69 11.65 46.37 8.19 11.32 601.48%
EY 0.47 19.28 14.95 8.58 2.16 12.21 8.83 -85.82%
DY 0.00 16.74 3.27 2.73 0.00 8.52 1.82 -
P/NAPS 1.58 1.27 1.66 2.18 2.48 2.63 2.73 -30.52%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 18/02/08 22/11/07 -
Price 3.32 2.77 2.31 3.46 4.38 4.26 4.96 -
P/RPS 63.04 3.84 3.96 9.44 24.26 7.00 11.89 203.74%
P/EPS 225.85 6.01 5.05 11.01 47.45 7.82 12.76 577.98%
EY 0.44 16.64 19.81 9.08 2.11 12.78 7.83 -85.30%
DY 0.00 14.44 4.33 2.89 0.00 8.92 1.61 -
P/NAPS 1.70 1.47 1.25 2.06 2.54 2.51 3.08 -32.68%

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