[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 90.12%
YoY- 99.19%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 210,498 123,069 366,490 253,555 215,727 200,091 192,242 1.52%
PBT 86,845 87,738 326,670 288,571 143,341 542,546 155,534 -9.25%
Tax -1,006 766 -3,255 -1,975 -319 472 -5,327 -24.24%
NP 85,839 88,504 323,415 286,596 143,022 543,018 150,207 -8.90%
-
NP to SH 82,921 85,800 314,152 273,119 137,115 536,269 150,207 -9.42%
-
Tax Rate 1.16% -0.87% 1.00% 0.68% 0.22% -0.09% 3.42% -
Total Cost 124,659 34,565 43,075 -33,041 72,705 -342,927 42,035 19.85%
-
Net Worth 1,643,016 1,681,900 1,681,243 1,551,908 800,162 1,356,873 792,865 12.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 99,984 80,005 - - - -
Div Payout % - - 31.83% 29.29% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,643,016 1,681,900 1,681,243 1,551,908 800,162 1,356,873 792,865 12.90%
NOSH 1,000,253 1,000,000 999,847 1,000,069 800,162 800,043 799,824 3.79%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 40.78% 71.91% 88.25% 113.03% 66.30% 271.39% 78.13% -
ROE 5.05% 5.10% 18.69% 17.60% 17.14% 39.52% 18.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.04 12.31 36.65 25.35 26.96 25.01 24.04 -2.19%
EPS 8.29 8.58 31.42 27.31 13.71 67.03 18.78 -12.73%
DPS 0.00 0.00 10.00 8.00 0.00 0.00 0.00 -
NAPS 1.6426 1.6819 1.6815 1.5518 1.00 1.696 0.9913 8.77%
Adjusted Per Share Value based on latest NOSH - 999,729
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.18 12.38 36.88 25.51 21.71 20.13 19.34 1.52%
EPS 8.34 8.63 31.61 27.48 13.80 53.96 15.11 -9.42%
DPS 0.00 0.00 10.06 8.05 0.00 0.00 0.00 -
NAPS 1.6533 1.6924 1.6918 1.5616 0.8052 1.3654 0.7978 12.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.84 3.06 3.66 3.50 2.14 2.32 2.25 -
P/RPS 13.50 24.86 9.99 13.80 7.94 9.28 9.36 6.29%
P/EPS 34.26 35.66 11.65 12.82 12.49 3.46 11.98 19.12%
EY 2.92 2.80 8.58 7.80 8.01 28.89 8.35 -16.05%
DY 0.00 0.00 2.73 2.29 0.00 0.00 0.00 -
P/NAPS 1.73 1.82 2.18 2.26 2.14 1.37 2.27 -4.42%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 20/08/08 20/08/07 22/08/06 22/08/05 26/08/04 -
Price 2.87 3.13 3.46 3.74 2.42 2.34 2.20 -
P/RPS 13.64 25.43 9.44 14.75 8.98 9.36 9.15 6.87%
P/EPS 34.62 36.48 11.01 13.69 14.12 3.49 11.71 19.79%
EY 2.89 2.74 9.08 7.30 7.08 28.65 8.54 -16.51%
DY 0.00 0.00 2.89 2.14 0.00 0.00 0.00 -
P/NAPS 1.75 1.86 2.06 2.41 2.42 1.38 2.22 -3.88%

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