[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 91.18%
YoY- 114.4%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 457,724 210,704 721,856 429,668 421,516 414,932 404,428 2.08%
PBT 213,904 57,028 398,792 592,048 279,472 1,455,504 415,428 -10.46%
Tax -1,912 7,176 -10,948 -6,660 252 -7,360 -9,524 -23.47%
NP 211,992 64,204 387,844 585,388 279,724 1,448,144 405,904 -10.25%
-
NP to SH 205,444 58,812 369,028 574,616 268,008 1,448,144 405,904 -10.72%
-
Tax Rate 0.89% -12.58% 2.75% 1.12% -0.09% 0.51% 2.29% -
Total Cost 245,732 146,500 334,012 -155,720 141,792 -1,033,212 -1,476 -
-
Net Worth 1,791,239 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 14.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,791,239 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 14.35%
NOSH 999,241 1,000,204 999,534 799,855 800,237 800,079 800,283 3.76%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 46.31% 30.47% 53.73% 136.24% 66.36% 349.01% 100.36% -
ROE 11.47% 3.00% 21.41% 34.03% 17.83% 113.27% 50.70% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.81 21.07 72.22 53.72 52.67 51.86 50.54 -1.62%
EPS 20.56 5.88 36.92 71.84 33.52 181.00 50.72 -13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7926 1.9583 1.7247 2.1113 1.8785 1.598 1.0003 10.20%
Adjusted Per Share Value based on latest NOSH - 799,855
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 46.06 21.20 72.64 43.24 42.42 41.75 40.70 2.08%
EPS 20.67 5.92 37.13 57.82 26.97 145.72 40.84 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8024 1.971 1.7347 1.6993 1.5126 1.2865 0.8055 14.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.18 3.10 4.28 3.82 2.29 2.42 2.74 -
P/RPS 6.94 14.72 5.93 7.11 4.35 4.67 5.42 4.20%
P/EPS 15.47 52.72 11.59 5.32 6.84 1.34 5.40 19.16%
EY 6.47 1.90 8.63 18.81 14.62 74.79 18.51 -16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.58 2.48 1.81 1.22 1.51 2.74 -7.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 27/05/09 21/05/08 17/05/07 23/05/06 25/05/05 26/05/04 -
Price 2.99 3.32 4.38 4.32 2.06 2.22 2.23 -
P/RPS 6.53 15.76 6.06 8.04 3.91 4.28 4.41 6.75%
P/EPS 14.54 56.46 11.86 6.01 6.15 1.23 4.40 22.03%
EY 6.88 1.77 8.43 16.63 16.26 81.53 22.74 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.70 2.54 2.05 1.10 1.39 2.23 -4.70%

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