[MAYBULK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -47.43%
YoY- -70.88%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 57,813 62,820 65,767 60,344 61,037 64,453 64,785 -7.29%
PBT 14,164 8,607 13,431 9,304 17,380 16,946 923 514.46%
Tax -48 -493 -287 -240 -243 87 -269 -68.20%
NP 14,116 8,114 13,144 9,064 17,137 17,033 654 670.89%
-
NP to SH 13,881 8,542 13,100 9,009 17,138 17,093 882 524.86%
-
Tax Rate 0.34% 5.73% 2.14% 2.58% 1.40% -0.51% 29.14% -
Total Cost 43,697 54,706 52,623 51,280 43,900 47,420 64,131 -22.51%
-
Net Worth 1,858,700 1,832,399 1,739,199 1,753,900 1,716,199 1,721,699 1,740,000 4.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 30,000 - - - 30,000 - - -
Div Payout % 216.12% - - - 175.05% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,858,700 1,832,399 1,739,199 1,753,900 1,716,199 1,721,699 1,740,000 4.48%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.42% 12.92% 19.99% 15.02% 28.08% 26.43% 1.01% -
ROE 0.75% 0.47% 0.75% 0.51% 1.00% 0.99% 0.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.78 6.28 6.58 6.03 6.10 6.45 6.48 -7.31%
EPS 1.39 0.85 1.31 0.90 1.71 1.71 0.09 517.09%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.8587 1.8324 1.7392 1.7539 1.7162 1.7217 1.74 4.48%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.82 6.32 6.62 6.07 6.14 6.49 6.52 -7.27%
EPS 1.40 0.86 1.32 0.91 1.72 1.72 0.09 520.03%
DPS 3.02 0.00 0.00 0.00 3.02 0.00 0.00 -
NAPS 1.8703 1.8439 1.7501 1.7649 1.7269 1.7325 1.7509 4.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.77 1.84 1.75 1.63 1.33 1.38 1.59 -
P/RPS 30.62 29.29 26.61 27.01 21.79 21.41 24.54 15.85%
P/EPS 127.51 215.41 133.59 180.93 77.61 80.73 1,802.72 -82.81%
EY 0.78 0.46 0.75 0.55 1.29 1.24 0.06 450.30%
DY 1.69 0.00 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 0.95 1.00 1.01 0.93 0.77 0.80 0.91 2.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 21/08/13 29/05/13 26/02/13 27/11/12 23/08/12 -
Price 2.10 1.72 1.75 1.62 1.53 1.31 1.59 -
P/RPS 36.32 27.38 26.61 26.85 25.07 20.32 24.54 29.77%
P/EPS 151.29 201.36 133.59 179.82 89.28 76.64 1,802.72 -80.74%
EY 0.66 0.50 0.75 0.56 1.12 1.30 0.06 392.45%
DY 1.43 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.13 0.94 1.01 0.92 0.89 0.76 0.91 15.48%

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