[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 428.37%
YoY- 256.77%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 721,856 429,668 421,516 414,932 404,428 193,596 30.07%
PBT 398,792 592,048 279,472 1,455,504 415,428 149,124 21.71%
Tax -10,948 -6,660 252 -7,360 -9,524 -1,600 46.84%
NP 387,844 585,388 279,724 1,448,144 405,904 147,524 21.30%
-
NP to SH 369,028 574,616 268,008 1,448,144 405,904 147,524 20.10%
-
Tax Rate 2.75% 1.12% -0.09% 0.51% 2.29% 1.07% -
Total Cost 334,012 -155,720 141,792 -1,033,212 -1,476 46,072 48.55%
-
Net Worth 1,723,896 1,688,734 1,503,245 1,278,527 800,524 0 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,723,896 1,688,734 1,503,245 1,278,527 800,524 0 -
NOSH 999,534 799,855 800,237 800,079 800,283 699,829 7.38%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 53.73% 136.24% 66.36% 349.01% 100.36% 76.20% -
ROE 21.41% 34.03% 17.83% 113.27% 50.70% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 72.22 53.72 52.67 51.86 50.54 27.66 21.13%
EPS 36.92 71.84 33.52 181.00 50.72 21.08 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7247 2.1113 1.8785 1.598 1.0003 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,079
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 72.19 42.97 42.15 41.49 40.44 19.36 30.07%
EPS 36.90 57.46 26.80 144.81 40.59 14.75 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7239 1.6887 1.5032 1.2785 0.8005 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 4.28 3.82 2.29 2.42 2.74 0.00 -
P/RPS 5.93 7.11 4.35 4.67 5.42 0.00 -
P/EPS 11.59 5.32 6.84 1.34 5.40 0.00 -
EY 8.63 18.81 14.62 74.79 18.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.81 1.22 1.51 2.74 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/08 17/05/07 23/05/06 25/05/05 26/05/04 - -
Price 4.38 4.32 2.06 2.22 2.23 0.00 -
P/RPS 6.06 8.04 3.91 4.28 4.41 0.00 -
P/EPS 11.86 6.01 6.15 1.23 4.40 0.00 -
EY 8.43 16.63 16.26 81.53 22.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.05 1.10 1.39 2.23 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