[MAYBULK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.21%
YoY- 133.57%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 333,611 215,727 105,379 395,783 294,643 200,091 103,733 117.72%
PBT 216,614 143,341 69,868 651,180 595,924 542,546 363,876 -29.21%
Tax -1,031 -319 63 -26 -86 472 -1,840 -32.00%
NP 215,583 143,022 69,931 651,154 595,838 543,018 362,036 -29.19%
-
NP to SH 206,683 137,115 67,002 640,164 586,175 536,269 362,036 -31.15%
-
Tax Rate 0.48% 0.22% -0.09% 0.00% 0.01% -0.09% 0.51% -
Total Cost 118,028 72,705 35,448 -255,371 -301,195 -342,927 -258,303 -
-
Net Worth 800,115 800,162 1,503,245 1,499,642 1,404,595 1,356,873 1,278,527 -26.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 135,996 - - - -
Div Payout % - - - 21.24% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 800,115 800,162 1,503,245 1,499,642 1,404,595 1,356,873 1,278,527 -26.81%
NOSH 800,115 800,162 800,237 799,980 800,020 800,043 800,079 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 64.62% 66.30% 66.36% 164.52% 202.22% 271.39% 349.01% -
ROE 25.83% 17.14% 4.46% 42.69% 41.73% 39.52% 28.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.70 26.96 13.17 49.47 36.83 25.01 12.97 117.68%
EPS 20.67 13.71 8.38 80.02 73.27 67.03 45.25 -40.65%
DPS 0.00 0.00 0.00 17.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.8785 1.8746 1.7557 1.696 1.598 -26.81%
Adjusted Per Share Value based on latest NOSH - 799,576
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.36 21.57 10.54 39.58 29.46 20.01 10.37 117.76%
EPS 20.67 13.71 6.70 64.02 58.62 53.63 36.20 -31.15%
DPS 0.00 0.00 0.00 13.60 0.00 0.00 0.00 -
NAPS 0.8001 0.8002 1.5032 1.4996 1.4046 1.3569 1.2785 -26.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.48 2.14 2.29 2.10 2.25 2.32 2.42 -
P/RPS 5.95 7.94 17.39 4.24 6.11 9.28 18.67 -53.31%
P/EPS 9.60 12.49 27.35 2.62 3.07 3.46 5.35 47.61%
EY 10.42 8.01 3.66 38.11 32.56 28.89 18.70 -32.26%
DY 0.00 0.00 0.00 8.10 0.00 0.00 0.00 -
P/NAPS 2.48 2.14 1.22 1.12 1.28 1.37 1.51 39.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 22/08/06 23/05/06 24/02/06 22/11/05 22/08/05 25/05/05 -
Price 2.74 2.42 2.06 2.35 2.27 2.34 2.22 -
P/RPS 6.57 8.98 15.64 4.75 6.16 9.36 17.12 -47.16%
P/EPS 10.61 14.12 24.60 2.94 3.10 3.49 4.91 67.06%
EY 9.43 7.08 4.06 34.05 32.28 28.65 20.38 -40.14%
DY 0.00 0.00 0.00 7.23 0.00 0.00 0.00 -
P/NAPS 2.74 2.42 1.10 1.25 1.29 1.38 1.39 57.14%

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