[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 48.02%
YoY- 154.6%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 253,555 215,727 200,091 192,242 95,968 27.47%
PBT 288,571 143,341 542,546 155,534 60,067 48.00%
Tax -1,975 -319 472 -5,327 -1,070 16.54%
NP 286,596 143,022 543,018 150,207 58,997 48.42%
-
NP to SH 273,119 137,115 536,269 150,207 58,997 46.64%
-
Tax Rate 0.68% 0.22% -0.09% 3.42% 1.78% -
Total Cost -33,041 72,705 -342,927 42,035 36,971 -
-
Net Worth 1,551,908 800,162 1,356,873 792,865 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 80,005 - - - - -
Div Payout % 29.29% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,551,908 800,162 1,356,873 792,865 0 -
NOSH 1,000,069 800,162 800,043 799,824 699,845 9.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 113.03% 66.30% 271.39% 78.13% 61.48% -
ROE 17.60% 17.14% 39.52% 18.94% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.35 26.96 25.01 24.04 13.71 16.59%
EPS 27.31 13.71 67.03 18.78 8.43 34.13%
DPS 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.5518 1.00 1.696 0.9913 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,180
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.36 21.57 20.01 19.22 9.60 27.46%
EPS 27.31 13.71 53.63 15.02 5.90 46.64%
DPS 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.5519 0.8002 1.3569 0.7929 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.50 2.14 2.32 2.25 0.00 -
P/RPS 13.80 7.94 9.28 9.36 0.00 -
P/EPS 12.82 12.49 3.46 11.98 0.00 -
EY 7.80 8.01 28.89 8.35 0.00 -
DY 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.14 1.37 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/07 22/08/06 22/08/05 26/08/04 - -
Price 3.74 2.42 2.34 2.20 0.00 -
P/RPS 14.75 8.98 9.36 9.15 0.00 -
P/EPS 13.69 14.12 3.49 11.71 0.00 -
EY 7.30 7.08 28.65 8.54 0.00 -
DY 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.42 1.38 2.22 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