[MAYBULK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.17%
YoY- -51.52%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,453 85,189 109,027 98,024 216,545 163,676 117,884 -9.56%
PBT 16,946 1,060 88,069 70,470 194,660 131,627 73,273 -21.63%
Tax 87 -139 53 -489 -1,363 -315 -712 -
NP 17,033 921 88,122 69,981 193,297 131,312 72,561 -21.44%
-
NP to SH 17,093 371 87,745 69,552 143,472 115,467 69,568 -20.84%
-
Tax Rate -0.51% 13.11% -0.06% 0.69% 0.70% 0.24% 0.97% -
Total Cost 47,420 84,268 20,905 28,043 23,248 32,364 45,323 0.75%
-
Net Worth 1,721,699 1,513,958 1,654,048 1,732,104 1,841,240 1,610,539 800,022 13.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,721,699 1,513,958 1,654,048 1,732,104 1,841,240 1,610,539 800,022 13.61%
NOSH 1,000,000 927,500 1,000,513 999,310 999,804 999,714 800,022 3.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.43% 1.08% 80.83% 71.39% 89.26% 80.23% 61.55% -
ROE 0.99% 0.02% 5.30% 4.02% 7.79% 7.17% 8.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.45 9.18 10.90 9.81 21.66 16.37 14.74 -12.85%
EPS 1.71 0.04 8.77 6.96 14.35 11.55 6.96 -20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7217 1.6323 1.6532 1.7333 1.8416 1.611 1.00 9.46%
Adjusted Per Share Value based on latest NOSH - 999,310
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.45 8.52 10.90 9.80 21.65 16.37 11.79 -9.55%
EPS 1.71 0.04 8.77 6.96 14.35 11.55 6.96 -20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7217 1.514 1.654 1.7321 1.8412 1.6105 0.80 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.38 1.79 2.92 3.04 3.06 4.40 2.48 -
P/RPS 21.41 19.49 26.80 30.99 14.13 26.87 16.83 4.08%
P/EPS 80.73 4,475.00 33.30 43.68 21.32 38.10 28.52 18.91%
EY 1.24 0.02 3.00 2.29 4.69 2.63 3.51 -15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 1.77 1.75 1.66 2.73 2.48 -17.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 23/11/10 25/11/09 19/11/08 22/11/07 21/11/06 -
Price 1.31 1.66 2.87 3.16 2.31 4.96 2.74 -
P/RPS 20.32 18.07 26.34 32.21 10.67 30.30 18.60 1.48%
P/EPS 76.64 4,150.00 32.73 45.40 16.10 42.94 31.51 15.95%
EY 1.30 0.02 3.06 2.20 6.21 2.33 3.17 -13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 1.74 1.82 1.25 3.08 2.74 -19.22%

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