[MAYBULK] YoY 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- -51.98%
YoY- 120.34%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 146,138 110,348 96,358 91,135 47,569 32.36%
PBT 140,559 73,473 178,670 51,677 22,786 57.54%
Tax -310 -382 -453 -2,946 -670 -17.51%
NP 140,249 73,091 178,217 48,731 22,116 58.63%
-
NP to SH 129,465 70,113 174,233 48,731 22,116 55.49%
-
Tax Rate 0.22% 0.52% 0.25% 5.70% 2.94% -
Total Cost 5,889 37,257 -81,859 42,404 25,453 -30.62%
-
Net Worth 1,551,380 800,091 1,356,745 793,219 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 79,978 - - - - -
Div Payout % 61.78% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,551,380 800,091 1,356,745 793,219 0 -
NOSH 999,729 800,091 799,967 800,180 699,873 9.31%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 95.97% 66.24% 184.95% 53.47% 46.49% -
ROE 8.35% 8.76% 12.84% 6.14% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.62 13.79 12.05 11.39 6.80 21.07%
EPS 12.95 7.01 21.78 6.09 3.16 42.24%
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 14.61 11.03 9.64 9.11 4.76 32.33%
EPS 12.95 7.01 17.42 4.87 2.21 55.53%
DPS 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.5514 0.8001 1.3567 0.7932 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 23.94 15.52 19.26 19.76 0.00 -
P/EPS 27.03 24.42 10.65 36.95 0.00 -
EY 3.70 4.09 9.39 2.71 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 25.59 17.55 19.43 19.32 0.00 -
P/EPS 28.88 27.62 10.74 36.12 0.00 -
EY 3.46 3.62 9.31 2.77 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