[MAYBULK] QoQ 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- -51.87%
YoY- 257.54%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 105,379 101,140 94,552 96,358 103,733 105,458 84,588 15.79%
PBT 69,868 57,312 53,378 178,670 363,876 80,833 48,170 28.16%
Tax 63 60 -558 -453 -1,840 -2,732 -2,399 -
NP 69,931 57,372 52,820 178,217 362,036 78,101 45,771 32.68%
-
NP to SH 67,002 56,045 49,906 174,233 362,036 78,101 45,771 28.95%
-
Tax Rate -0.09% -0.10% 1.05% 0.25% 0.51% 3.38% 4.98% -
Total Cost 35,448 43,768 41,732 -81,859 -258,303 27,357 38,817 -5.87%
-
Net Worth 1,503,245 799,576 1,404,166 1,356,745 1,278,527 916,326 838,841 47.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 135,928 - - - 96,025 - -
Div Payout % - 242.53% - - - 122.95% - -
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 1,503,245 799,576 1,404,166 1,356,745 1,278,527 916,326 838,841 47.58%
NOSH 800,237 799,576 799,775 799,967 800,079 800,215 800,192 0.00%
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% 56.73% 55.86% 184.95% 349.01% 74.06% 54.11% -
ROE 4.46% 7.01% 3.55% 12.84% 28.32% 8.52% 5.46% -
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 12.65 11.82 12.05 12.97 13.18 10.57 15.80%
EPS 8.38 7.01 6.24 21.78 45.25 9.76 5.72 29.02%
DPS 0.00 17.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 1.8785 1.00 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 10.60 10.18 9.51 9.70 10.44 10.61 8.51 15.78%
EPS 6.74 5.64 5.02 17.53 36.43 7.86 4.61 28.84%
DPS 0.00 13.68 0.00 0.00 0.00 9.66 0.00 -
NAPS 1.5126 0.8046 1.4129 1.3652 1.2865 0.9221 0.8441 47.58%
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 16.60 19.03 19.26 18.67 19.58 21.00 -11.82%
P/EPS 27.35 29.96 36.06 10.65 5.35 26.43 38.81 -20.82%
EY 3.66 3.34 2.77 9.39 18.70 3.78 2.58 26.27%
DY 0.00 8.10 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 1.22 2.10 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 18.58 19.20 19.43 17.12 18.67 24.31 -25.49%
P/EPS 24.60 33.53 36.38 10.74 4.91 25.20 44.93 -33.09%
EY 4.06 2.98 2.75 9.31 20.38 3.97 2.23 49.15%
DY 0.00 7.23 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 1.10 2.35 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