[MAYBULK] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -40.86%
YoY- -35.78%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 138,123 216,545 186,026 180,464 190,911 163,676 146,138 -3.67%
PBT 4,420 194,660 226,972 99,698 160,097 131,627 140,559 -89.93%
Tax 542 -1,363 -518 -2,737 -239 -315 -310 -
NP 4,962 193,297 226,454 96,961 159,858 131,312 140,249 -89.11%
-
NP to SH 3,238 143,472 221,895 92,257 156,006 115,467 129,465 -91.35%
-
Tax Rate -12.26% 0.70% 0.23% 2.75% 0.15% 0.24% 0.22% -
Total Cost 133,161 23,248 -40,428 83,503 31,053 32,364 5,889 692.11%
-
Net Worth 1,906,271 1,841,240 1,681,462 1,723,896 1,695,065 1,610,539 1,551,380 14.64%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 303,562 - 99,997 - 300,011 - 79,978 142.34%
Div Payout % 9,375.00% - 45.07% - 192.31% - 61.78% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,906,271 1,841,240 1,681,462 1,723,896 1,695,065 1,610,539 1,551,380 14.64%
NOSH 1,011,875 999,804 999,977 999,534 1,000,038 999,714 999,729 0.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.59% 89.26% 121.73% 53.73% 83.73% 80.23% 95.97% -
ROE 0.17% 7.79% 13.20% 5.35% 9.20% 7.17% 8.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.65 21.66 18.60 18.05 19.09 16.37 14.62 -4.45%
EPS 0.32 14.35 22.19 9.23 15.60 11.55 12.95 -91.42%
DPS 30.00 0.00 10.00 0.00 30.00 0.00 8.00 140.40%
NAPS 1.8839 1.8416 1.6815 1.7247 1.695 1.611 1.5518 13.73%
Adjusted Per Share Value based on latest NOSH - 999,534
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.81 21.65 18.60 18.05 19.09 16.37 14.61 -3.66%
EPS 0.32 14.35 22.19 9.23 15.60 11.55 12.95 -91.42%
DPS 30.36 0.00 10.00 0.00 30.00 0.00 8.00 142.31%
NAPS 1.9063 1.8412 1.6815 1.7239 1.6951 1.6105 1.5514 14.64%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.39 3.06 3.66 4.28 4.46 4.40 3.50 -
P/RPS 17.51 14.13 19.67 23.71 23.36 26.87 23.94 -18.74%
P/EPS 746.88 21.32 16.49 46.37 28.59 38.10 27.03 804.83%
EY 0.13 4.69 6.06 2.16 3.50 2.63 3.70 -89.16%
DY 12.55 0.00 2.73 0.00 6.73 0.00 2.29 209.24%
P/NAPS 1.27 1.66 2.18 2.48 2.63 2.73 2.26 -31.78%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 20/08/08 21/05/08 18/02/08 22/11/07 20/08/07 -
Price 2.77 2.31 3.46 4.38 4.26 4.96 3.74 -
P/RPS 20.29 10.67 18.60 24.26 22.31 30.30 25.59 -14.27%
P/EPS 865.63 16.10 15.59 47.45 27.31 42.94 28.88 855.02%
EY 0.12 6.21 6.41 2.11 3.66 2.33 3.46 -89.25%
DY 10.83 0.00 2.89 0.00 7.04 0.00 2.14 193.32%
P/NAPS 1.47 1.25 2.06 2.54 2.51 3.08 2.41 -27.96%

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