[MAYBULK] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -20.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 404,428 213,009 194,725 191,936 193,596 195,773 200,177 59.74%
PBT 415,428 129,977 128,306 120,134 149,124 69,272 81,600 195.64%
Tax -9,524 -3,706 -2,654 -2,140 -1,600 -1,548 -1,972 185.44%
NP 405,904 126,271 125,652 117,994 147,524 67,724 79,628 195.89%
-
NP to SH 405,904 126,271 125,652 117,994 147,524 67,724 79,628 195.89%
-
Tax Rate 2.29% 2.85% 2.07% 1.78% 1.07% 2.23% 2.42% -
Total Cost -1,476 86,738 69,073 73,942 46,072 128,049 120,549 -
-
Net Worth 800,524 631,426 943,790 0 0 851,137 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 154,077 - -
Div Payout % - - - - - 227.51% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 800,524 631,426 943,790 0 0 851,137 0 -
NOSH 800,283 714,202 700,141 699,845 699,829 700,351 700,128 9.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 100.36% 59.28% 64.53% 61.48% 76.20% 34.59% 39.78% -
ROE 50.70% 20.00% 13.31% 0.00% 0.00% 7.96% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.54 29.82 27.81 27.43 27.66 27.95 28.59 46.14%
EPS 50.72 17.68 17.95 16.86 21.08 9.67 11.37 170.73%
DPS 0.00 0.00 0.00 0.00 0.00 22.00 0.00 -
NAPS 1.0003 0.8841 1.348 0.00 0.00 1.2153 0.00 -
Adjusted Per Share Value based on latest NOSH - 699,873
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.44 21.30 19.47 19.19 19.36 19.58 20.02 59.72%
EPS 40.59 12.63 12.57 11.80 14.75 6.77 7.96 195.96%
DPS 0.00 0.00 0.00 0.00 0.00 15.41 0.00 -
NAPS 0.8005 0.6314 0.9438 0.00 0.00 0.8511 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 - - - - - -
Price 2.74 1.83 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.42 6.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.40 10.35 0.00 0.00 0.00 0.00 0.00 -
EY 18.51 9.66 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/03/04 28/11/03 - - - - -
Price 2.23 2.88 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.41 9.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.40 16.29 0.00 0.00 0.00 0.00 0.00 -
EY 22.74 6.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 3.26 0.00 0.00 0.00 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