[MAYBULK] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 383.55%
YoY- -67.96%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 64,785 100,382 96,067 70,393 186,026 146,138 110,348 -8.48%
PBT 923 23,020 33,369 73,481 226,972 140,559 73,473 -51.75%
Tax -269 -466 -528 -1,028 -518 -310 -382 -5.67%
NP 654 22,554 32,841 72,453 226,454 140,249 73,091 -54.40%
-
NP to SH 882 21,887 31,560 71,097 221,895 129,465 70,113 -51.74%
-
Tax Rate 29.14% 2.02% 1.58% 1.40% 0.23% 0.22% 0.52% -
Total Cost 64,131 77,828 63,226 -2,060 -40,428 5,889 37,257 9.46%
-
Net Worth 1,740,000 1,626,234 1,640,520 1,681,829 1,681,462 1,551,380 800,091 13.81%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 99,997 79,978 - -
Div Payout % - - - - 45.07% 61.78% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,740,000 1,626,234 1,640,520 1,681,829 1,681,462 1,551,380 800,091 13.81%
NOSH 1,000,000 999,406 998,734 999,957 999,977 999,729 800,091 3.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.01% 22.47% 34.19% 102.93% 121.73% 95.97% 66.24% -
ROE 0.05% 1.35% 1.92% 4.23% 13.20% 8.35% 8.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.48 10.04 9.62 7.04 18.60 14.62 13.79 -11.81%
EPS 0.09 2.19 3.16 7.11 22.19 12.95 7.01 -51.57%
DPS 0.00 0.00 0.00 0.00 10.00 8.00 0.00 -
NAPS 1.74 1.6272 1.6426 1.6819 1.6815 1.5518 1.00 9.66%
Adjusted Per Share Value based on latest NOSH - 999,957
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.48 10.04 9.61 7.04 18.60 14.61 11.03 -8.47%
EPS 0.09 2.19 3.16 7.11 22.19 12.95 7.01 -51.57%
DPS 0.00 0.00 0.00 0.00 10.00 8.00 0.00 -
NAPS 1.74 1.6262 1.6405 1.6818 1.6815 1.5514 0.8001 13.81%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.59 2.12 2.84 3.06 3.66 3.50 2.14 -
P/RPS 24.54 21.11 29.53 43.47 19.67 23.94 15.52 7.92%
P/EPS 1,802.72 96.80 89.87 43.04 16.49 27.03 24.42 104.68%
EY 0.06 1.03 1.11 2.32 6.06 3.70 4.09 -50.49%
DY 0.00 0.00 0.00 0.00 2.73 2.29 0.00 -
P/NAPS 0.91 1.30 1.73 1.82 2.18 2.26 2.14 -13.27%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 24/08/11 24/08/10 26/08/09 20/08/08 20/08/07 22/08/06 -
Price 1.59 2.01 2.87 3.13 3.46 3.74 2.42 -
P/RPS 24.54 20.01 29.84 44.46 18.60 25.59 17.55 5.74%
P/EPS 1,802.72 91.78 90.82 44.02 15.59 28.88 27.62 100.52%
EY 0.06 1.09 1.10 2.27 6.41 3.46 3.62 -49.47%
DY 0.00 0.00 0.00 0.00 2.89 2.14 0.00 -
P/NAPS 0.91 1.24 1.75 1.86 2.06 2.41 2.42 -15.02%

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