[MAYBULK] YoY 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- -9.88%
YoY- 84.65%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 96,067 70,393 186,026 146,138 110,348 96,358 91,135 0.88%
PBT 33,369 73,481 226,972 140,559 73,473 178,670 51,677 -7.02%
Tax -528 -1,028 -518 -310 -382 -453 -2,946 -24.90%
NP 32,841 72,453 226,454 140,249 73,091 178,217 48,731 -6.36%
-
NP to SH 31,560 71,097 221,895 129,465 70,113 174,233 48,731 -6.98%
-
Tax Rate 1.58% 1.40% 0.23% 0.22% 0.52% 0.25% 5.70% -
Total Cost 63,226 -2,060 -40,428 5,889 37,257 -81,859 42,404 6.88%
-
Net Worth 1,640,520 1,681,829 1,681,462 1,551,380 800,091 1,356,745 793,219 12.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 99,997 79,978 - - - -
Div Payout % - - 45.07% 61.78% - - - -
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 1,640,520 1,681,829 1,681,462 1,551,380 800,091 1,356,745 793,219 12.86%
NOSH 998,734 999,957 999,977 999,729 800,091 799,967 800,180 3.76%
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 34.19% 102.93% 121.73% 95.97% 66.24% 184.95% 53.47% -
ROE 1.92% 4.23% 13.20% 8.35% 8.76% 12.84% 6.14% -
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 9.62 7.04 18.60 14.62 13.79 12.05 11.39 -2.77%
EPS 3.16 7.11 22.19 12.95 7.01 21.78 6.09 -10.35%
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 9.61 7.04 18.60 14.61 11.03 9.64 9.11 0.89%
EPS 3.16 7.11 22.19 12.95 7.01 17.42 4.87 -6.95%
DPS 0.00 0.00 10.00 8.00 0.00 0.00 0.00 -
NAPS 1.6405 1.6818 1.6815 1.5514 0.8001 1.3567 0.7932 12.86%
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 29.53 43.47 19.67 23.94 15.52 19.26 19.76 6.92%
P/EPS 89.87 43.04 16.49 27.03 24.42 10.65 36.95 15.95%
EY 1.11 2.32 6.06 3.70 4.09 9.39 2.71 -13.81%
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 29.84 44.46 18.60 25.59 17.55 19.43 19.32 7.51%
P/EPS 90.82 44.02 15.59 28.88 27.62 10.74 36.12 16.60%
EY 1.10 2.27 6.41 3.46 3.62 9.31 2.77 -14.26%
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