[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -58.13%
YoY- -81.49%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 210,704 721,856 429,668 421,516 414,932 404,428 193,596 1.42%
PBT 57,028 398,792 592,048 279,472 1,455,504 415,428 149,124 -14.79%
Tax 7,176 -10,948 -6,660 252 -7,360 -9,524 -1,600 -
NP 64,204 387,844 585,388 279,724 1,448,144 405,904 147,524 -12.93%
-
NP to SH 58,812 369,028 574,616 268,008 1,448,144 405,904 147,524 -14.19%
-
Tax Rate -12.58% 2.75% 1.12% -0.09% 0.51% 2.29% 1.07% -
Total Cost 146,500 334,012 -155,720 141,792 -1,033,212 -1,476 46,072 21.24%
-
Net Worth 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 0 -
NOSH 1,000,204 999,534 799,855 800,237 800,079 800,283 699,829 6.12%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 30.47% 53.73% 136.24% 66.36% 349.01% 100.36% 76.20% -
ROE 3.00% 21.41% 34.03% 17.83% 113.27% 50.70% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.07 72.22 53.72 52.67 51.86 50.54 27.66 -4.43%
EPS 5.88 36.92 71.84 33.52 181.00 50.72 21.08 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9583 1.7247 2.1113 1.8785 1.598 1.0003 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,237
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.07 72.19 42.97 42.15 41.49 40.44 19.36 1.41%
EPS 5.88 36.90 57.46 26.80 144.81 40.59 14.75 -14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9587 1.7239 1.6887 1.5032 1.2785 0.8005 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 3.10 4.28 3.82 2.29 2.42 2.74 0.00 -
P/RPS 14.72 5.93 7.11 4.35 4.67 5.42 0.00 -
P/EPS 52.72 11.59 5.32 6.84 1.34 5.40 0.00 -
EY 1.90 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 0.00 -
P/NAPS 1.58 2.48 1.81 1.22 1.51 2.74 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 21/05/08 17/05/07 23/05/06 25/05/05 26/05/04 - -
Price 3.32 4.38 4.32 2.06 2.22 2.23 0.00 -
P/RPS 15.76 6.06 8.04 3.91 4.28 4.41 0.00 -
P/EPS 56.46 11.86 6.01 6.15 1.23 4.40 0.00 -
EY 1.77 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 0.00 -
P/NAPS 1.70 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