[MAYBULK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 59.74%
YoY- 57.8%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 333,611 294,643 276,830 146,044 150,133 22.07%
PBT 216,614 595,924 203,704 96,230 61,200 37.13%
Tax -1,031 -86 -7,726 -1,991 -1,479 -8.62%
NP 215,583 595,838 195,978 94,239 59,721 37.80%
-
NP to SH 206,683 586,175 195,978 94,239 59,721 36.36%
-
Tax Rate 0.48% 0.01% 3.79% 2.07% 2.42% -
Total Cost 118,028 -301,195 80,852 51,805 90,412 6.88%
-
Net Worth 800,115 1,404,595 838,545 943,790 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 800,115 1,404,595 838,545 943,790 0 -
NOSH 800,115 800,020 799,910 700,141 700,128 3.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 64.62% 202.22% 70.79% 64.53% 39.78% -
ROE 25.83% 41.73% 23.37% 9.99% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.70 36.83 34.61 20.86 21.44 18.08%
EPS 20.67 73.27 24.50 13.46 8.53 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7557 1.0483 1.348 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,455
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 33.57 29.65 27.86 14.70 15.11 22.07%
EPS 20.80 58.98 19.72 9.48 6.01 36.36%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8051 1.4134 0.8438 0.9497 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 - - -
Price 2.48 2.25 2.22 0.00 0.00 -
P/RPS 5.95 6.11 6.41 0.00 0.00 -
P/EPS 9.60 3.07 9.06 0.00 0.00 -
EY 10.42 32.56 11.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.28 2.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/06 22/11/05 22/11/04 28/11/03 - -
Price 2.74 2.27 2.57 0.00 0.00 -
P/RPS 6.57 6.16 7.43 0.00 0.00 -
P/EPS 10.61 3.10 10.49 0.00 0.00 -
EY 9.43 32.28 9.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.29 2.45 0.00 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