[MAYBULK] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.49%
YoY- 57.8%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 444,814 392,857 369,106 194,725 200,177 22.07%
PBT 288,818 794,565 271,605 128,306 81,600 37.13%
Tax -1,374 -114 -10,301 -2,654 -1,972 -8.63%
NP 287,444 794,450 261,304 125,652 79,628 37.80%
-
NP to SH 275,577 781,566 261,304 125,652 79,628 36.36%
-
Tax Rate 0.48% 0.01% 3.79% 2.07% 2.42% -
Total Cost 157,370 -401,593 107,802 69,073 120,549 6.88%
-
Net Worth 800,115 1,404,595 838,545 943,790 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 800,115 1,404,595 838,545 943,790 0 -
NOSH 800,115 800,020 799,910 700,141 700,128 3.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 64.62% 202.22% 70.79% 64.53% 39.78% -
ROE 34.44% 55.64% 31.16% 13.31% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 55.59 49.11 46.14 27.81 28.59 18.07%
EPS 27.56 97.69 32.67 17.95 11.37 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7557 1.0483 1.348 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,455
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.48 39.29 36.91 19.47 20.02 22.07%
EPS 27.56 78.16 26.13 12.57 7.96 36.37%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 1.4046 0.8385 0.9438 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 - - -
Price 2.48 2.25 2.22 0.00 0.00 -
P/RPS 4.46 4.58 4.81 0.00 0.00 -
P/EPS 7.20 2.30 6.80 0.00 0.00 -
EY 13.89 43.42 14.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.28 2.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/06 22/11/05 22/11/04 28/11/03 - -
Price 2.74 2.27 2.57 0.00 0.00 -
P/RPS 4.93 4.62 5.57 0.00 0.00 -
P/EPS 7.96 2.32 7.87 0.00 0.00 -
EY 12.57 43.04 12.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.29 2.45 0.00 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