[MAYBULK] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -71.36%
YoY- 9.03%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 110,348 105,379 101,140 94,552 96,358 103,733 105,458 3.07%
PBT 73,473 69,868 57,312 53,378 178,670 363,876 80,833 -6.18%
Tax -382 63 60 -558 -453 -1,840 -2,732 -73.15%
NP 73,091 69,931 57,372 52,820 178,217 362,036 78,101 -4.33%
-
NP to SH 70,113 67,002 56,045 49,906 174,233 362,036 78,101 -6.95%
-
Tax Rate 0.52% -0.09% -0.10% 1.05% 0.25% 0.51% 3.38% -
Total Cost 37,257 35,448 43,768 41,732 -81,859 -258,303 27,357 22.93%
-
Net Worth 800,091 1,503,245 799,576 1,404,166 1,356,745 1,278,527 916,326 -8.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 135,928 - - - 96,025 -
Div Payout % - - 242.53% - - - 122.95% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 800,091 1,503,245 799,576 1,404,166 1,356,745 1,278,527 916,326 -8.66%
NOSH 800,091 800,237 799,576 799,775 799,967 800,079 800,215 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 66.24% 66.36% 56.73% 55.86% 184.95% 349.01% 74.06% -
ROE 8.76% 4.46% 7.01% 3.55% 12.84% 28.32% 8.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.79 13.17 12.65 11.82 12.05 12.97 13.18 3.07%
EPS 7.01 8.38 7.01 6.24 21.78 45.25 9.76 -19.84%
DPS 0.00 0.00 17.00 0.00 0.00 0.00 12.00 -
NAPS 1.00 1.8785 1.00 1.7557 1.696 1.598 1.1451 -8.65%
Adjusted Per Share Value based on latest NOSH - 799,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.10 10.60 10.18 9.51 9.70 10.44 10.61 3.06%
EPS 7.06 6.74 5.64 5.02 17.53 36.43 7.86 -6.92%
DPS 0.00 0.00 13.68 0.00 0.00 0.00 9.66 -
NAPS 0.8051 1.5126 0.8046 1.4129 1.3652 1.2865 0.9221 -8.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.14 2.29 2.10 2.25 2.32 2.42 2.58 -
P/RPS 15.52 17.39 16.60 19.03 19.26 18.67 19.58 -14.38%
P/EPS 24.42 27.35 29.96 36.06 10.65 5.35 26.43 -5.15%
EY 4.09 3.66 3.34 2.77 9.39 18.70 3.78 5.41%
DY 0.00 0.00 8.10 0.00 0.00 0.00 4.65 -
P/NAPS 2.14 1.22 2.10 1.28 1.37 1.51 2.25 -3.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 23/05/06 24/02/06 22/11/05 22/08/05 25/05/05 23/02/05 -
Price 2.42 2.06 2.35 2.27 2.34 2.22 2.46 -
P/RPS 17.55 15.64 18.58 19.20 19.43 17.12 18.67 -4.05%
P/EPS 27.62 24.60 33.53 36.38 10.74 4.91 25.20 6.32%
EY 3.62 4.06 2.98 2.75 9.31 20.38 3.97 -5.98%
DY 0.00 0.00 7.23 0.00 0.00 0.00 4.88 -
P/NAPS 2.42 1.10 2.35 1.29 1.38 1.39 2.15 8.22%

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