[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -15.73%
YoY- 249.32%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 241,376 287,964 458,300 457,724 210,704 721,856 429,668 -9.15%
PBT 37,216 124,808 213,920 213,904 57,028 398,792 592,048 -36.91%
Tax -960 -1,444 -1,552 -1,912 7,176 -10,948 -6,660 -27.56%
NP 36,256 123,364 212,368 211,992 64,204 387,844 585,388 -37.07%
-
NP to SH 36,036 123,744 210,632 205,444 58,812 369,028 574,616 -36.94%
-
Tax Rate 2.58% 1.16% 0.73% 0.89% -12.58% 2.75% 1.12% -
Total Cost 205,120 164,600 245,932 245,732 146,500 334,012 -155,720 -
-
Net Worth 1,753,900 1,695,799 1,712,534 1,791,239 1,958,699 1,723,896 1,688,734 0.63%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,753,900 1,695,799 1,712,534 1,791,239 1,958,699 1,723,896 1,688,734 0.63%
NOSH 1,000,000 1,000,000 999,203 999,241 1,000,204 999,534 799,855 3.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.02% 42.84% 46.34% 46.31% 30.47% 53.73% 136.24% -
ROE 2.05% 7.30% 12.30% 11.47% 3.00% 21.41% 34.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.14 28.80 45.87 45.81 21.07 72.22 53.72 -12.47%
EPS 3.60 12.36 21.08 20.56 5.88 36.92 71.84 -39.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7539 1.6958 1.7139 1.7926 1.9583 1.7247 2.1113 -3.04%
Adjusted Per Share Value based on latest NOSH - 999,241
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.29 28.98 46.12 46.06 21.20 72.64 43.24 -9.15%
EPS 3.63 12.45 21.19 20.67 5.92 37.13 57.82 -36.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7649 1.7064 1.7232 1.8024 1.971 1.7347 1.6993 0.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.63 1.71 2.78 3.18 3.10 4.28 3.82 -
P/RPS 6.75 5.94 6.06 6.94 14.72 5.93 7.11 -0.86%
P/EPS 45.23 13.82 13.19 15.47 52.72 11.59 5.32 42.81%
EY 2.21 7.24 7.58 6.47 1.90 8.63 18.81 -29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.62 1.77 1.58 2.48 1.81 -10.49%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 31/05/12 25/05/11 18/05/10 27/05/09 21/05/08 17/05/07 -
Price 1.62 1.62 2.26 2.99 3.32 4.38 4.32 -
P/RPS 6.71 5.63 4.93 6.53 15.76 6.06 8.04 -2.96%
P/EPS 44.96 13.09 10.72 14.54 56.46 11.86 6.01 39.80%
EY 2.22 7.64 9.33 6.88 1.77 8.43 16.63 -28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 1.32 1.67 1.70 2.54 2.05 -12.48%

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