[MAYBULK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1837.98%
YoY- 4507.28%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 65,767 60,344 61,037 64,453 64,785 71,991 63,792 2.05%
PBT 13,431 9,304 17,380 16,946 923 31,202 33,934 -46.12%
Tax -287 -240 -243 87 -269 -361 -437 -24.46%
NP 13,144 9,064 17,137 17,033 654 30,841 33,497 -46.43%
-
NP to SH 13,100 9,009 17,138 17,093 882 30,936 33,084 -46.10%
-
Tax Rate 2.14% 2.58% 1.40% -0.51% 29.14% 1.16% 1.29% -
Total Cost 52,623 51,280 43,900 47,420 64,131 41,150 30,295 44.54%
-
Net Worth 1,739,199 1,753,900 1,716,199 1,721,699 1,740,000 1,695,799 1,739,357 -0.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 30,000 - - - 29,987 -
Div Payout % - - 175.05% - - - 90.64% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,739,199 1,753,900 1,716,199 1,721,699 1,740,000 1,695,799 1,739,357 -0.00%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 999,573 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.99% 15.02% 28.08% 26.43% 1.01% 42.84% 52.51% -
ROE 0.75% 0.51% 1.00% 0.99% 0.05% 1.82% 1.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.58 6.03 6.10 6.45 6.48 7.20 6.38 2.08%
EPS 1.31 0.90 1.71 1.71 0.09 3.09 3.31 -46.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.7392 1.7539 1.7162 1.7217 1.74 1.6958 1.7401 -0.03%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.58 6.03 6.10 6.45 6.48 7.20 6.38 2.08%
EPS 1.31 0.90 1.71 1.71 0.09 3.09 3.31 -46.12%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.7392 1.7539 1.7162 1.7217 1.74 1.6958 1.7394 -0.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.75 1.63 1.33 1.38 1.59 1.71 1.54 -
P/RPS 26.61 27.01 21.79 21.41 24.54 23.75 24.13 6.74%
P/EPS 133.59 180.93 77.61 80.73 1,802.72 55.28 46.53 102.13%
EY 0.75 0.55 1.29 1.24 0.06 1.81 2.15 -50.47%
DY 0.00 0.00 2.26 0.00 0.00 0.00 1.95 -
P/NAPS 1.01 0.93 0.77 0.80 0.91 1.01 0.89 8.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 29/05/13 26/02/13 27/11/12 23/08/12 31/05/12 28/02/12 -
Price 1.75 1.62 1.53 1.31 1.59 1.62 1.75 -
P/RPS 26.61 26.85 25.07 20.32 24.54 22.50 27.42 -1.98%
P/EPS 133.59 179.82 89.28 76.64 1,802.72 52.37 52.87 85.61%
EY 0.75 0.56 1.12 1.30 0.06 1.91 1.89 -46.02%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.71 -
P/NAPS 1.01 0.92 0.89 0.76 0.91 0.96 1.01 0.00%

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