[MAYBULK] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.99%
YoY- 154.6%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 507,110 431,454 400,182 384,484 191,936 27.47%
PBT 577,142 286,682 1,085,092 311,068 120,134 48.00%
Tax -3,950 -638 944 -10,654 -2,140 16.54%
NP 573,192 286,044 1,086,036 300,414 117,994 48.42%
-
NP to SH 546,238 274,230 1,072,538 300,414 117,994 46.64%
-
Tax Rate 0.68% 0.22% -0.09% 3.42% 1.78% -
Total Cost -66,082 145,410 -685,854 84,070 73,942 -
-
Net Worth 1,551,908 800,162 1,356,873 792,865 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 160,011 - - - - -
Div Payout % 29.29% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,551,908 800,162 1,356,873 792,865 0 -
NOSH 1,000,069 800,162 800,043 799,824 699,845 9.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 113.03% 66.30% 271.39% 78.13% 61.48% -
ROE 35.20% 34.27% 79.04% 37.89% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.71 53.92 50.02 48.07 27.43 16.59%
EPS 54.62 27.42 134.06 37.56 16.86 34.13%
DPS 16.00 0.00 0.00 0.00 0.00 -
NAPS 1.5518 1.00 1.696 0.9913 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,180
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 51.03 43.42 40.27 38.69 19.31 27.47%
EPS 54.97 27.59 107.92 30.23 11.87 46.65%
DPS 16.10 0.00 0.00 0.00 0.00 -
NAPS 1.5616 0.8052 1.3654 0.7978 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.50 2.14 2.32 2.25 0.00 -
P/RPS 6.90 3.97 4.64 4.68 0.00 -
P/EPS 6.41 6.24 1.73 5.99 0.00 -
EY 15.61 16.01 57.78 16.69 0.00 -
DY 4.57 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.14 1.37 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/07 22/08/06 22/08/05 26/08/04 - -
Price 3.74 2.42 2.34 2.20 0.00 -
P/RPS 7.38 4.49 4.68 4.58 0.00 -
P/EPS 6.85 7.06 1.75 5.86 0.00 -
EY 14.60 14.16 57.29 17.07 0.00 -
DY 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.42 1.38 2.22 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