[MAYBULK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 45.67%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 123,069 52,676 721,158 583,035 366,490 180,464 608,142 -65.56%
PBT 87,738 14,257 525,750 521,330 326,670 99,698 580,295 -71.65%
Tax 766 1,794 -4,076 -4,618 -3,255 -2,737 -2,529 -
NP 88,504 16,051 521,674 516,712 323,415 96,961 577,766 -71.40%
-
NP to SH 85,800 14,703 460,862 457,624 314,152 92,257 544,592 -70.86%
-
Tax Rate -0.87% -12.58% 0.78% 0.89% 1.00% 2.75% 0.44% -
Total Cost 34,565 36,625 199,484 66,323 43,075 83,503 30,376 9.00%
-
Net Worth 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 -0.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 399,967 100,005 99,984 - 379,994 -
Div Payout % - - 86.79% 21.85% 31.83% - 69.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 -0.51%
NOSH 1,000,000 1,000,204 999,917 1,000,052 999,847 999,534 999,985 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 71.91% 30.47% 72.34% 88.62% 88.25% 53.73% 95.01% -
ROE 5.10% 0.75% 24.47% 24.85% 18.69% 5.35% 32.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.31 5.27 72.12 58.30 36.65 18.05 60.82 -65.56%
EPS 8.58 1.47 46.09 45.76 31.42 9.23 54.46 -70.86%
DPS 0.00 0.00 40.00 10.00 10.00 0.00 38.00 -
NAPS 1.6819 1.9583 1.8839 1.8416 1.6815 1.7247 1.695 -0.51%
Adjusted Per Share Value based on latest NOSH - 999,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.38 5.30 72.57 58.67 36.88 18.16 61.19 -65.56%
EPS 8.63 1.48 46.37 46.05 31.61 9.28 54.80 -70.87%
DPS 0.00 0.00 40.25 10.06 10.06 0.00 38.24 -
NAPS 1.6924 1.971 1.8955 1.8532 1.6918 1.7347 1.7056 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.06 3.10 2.39 3.06 3.66 4.28 4.46 -
P/RPS 24.86 58.86 3.31 5.25 9.99 23.71 7.33 125.90%
P/EPS 35.66 210.88 5.19 6.69 11.65 46.37 8.19 166.88%
EY 2.80 0.47 19.28 14.95 8.58 2.16 12.21 -62.56%
DY 0.00 0.00 16.74 3.27 2.73 0.00 8.52 -
P/NAPS 1.82 1.58 1.27 1.66 2.18 2.48 2.63 -21.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 18/02/08 -
Price 3.13 3.32 2.77 2.31 3.46 4.38 4.26 -
P/RPS 25.43 63.04 3.84 3.96 9.44 24.26 7.00 136.50%
P/EPS 36.48 225.85 6.01 5.05 11.01 47.45 7.82 179.45%
EY 2.74 0.44 16.64 19.81 9.08 2.11 12.78 -64.21%
DY 0.00 0.00 14.44 4.33 2.89 0.00 8.92 -
P/NAPS 1.86 1.70 1.47 1.25 2.06 2.54 2.51 -18.12%

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