[MAYBULK] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 117.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 213,009 194,725 191,936 193,596 195,773 200,177 5.08%
PBT 129,977 128,306 120,134 149,124 69,272 81,600 45.03%
Tax -3,706 -2,654 -2,140 -1,600 -1,548 -1,972 65.51%
NP 126,271 125,652 117,994 147,524 67,724 79,628 44.51%
-
NP to SH 126,271 125,652 117,994 147,524 67,724 79,628 44.51%
-
Tax Rate 2.85% 2.07% 1.78% 1.07% 2.23% 2.42% -
Total Cost 86,738 69,073 73,942 46,072 128,049 120,549 -23.11%
-
Net Worth 631,426 943,790 0 0 851,137 0 -
Dividend
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 631,426 943,790 0 0 851,137 0 -
NOSH 714,202 700,141 699,845 699,829 700,351 700,128 1.60%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 59.28% 64.53% 61.48% 76.20% 34.59% 39.78% -
ROE 20.00% 13.31% 0.00% 0.00% 7.96% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.82 27.81 27.43 27.66 27.95 28.59 3.42%
EPS 17.68 17.95 16.86 21.08 9.67 11.37 42.27%
DPS 0.00 0.00 0.00 0.00 22.00 0.00 -
NAPS 0.8841 1.348 0.00 0.00 1.2153 0.00 -
Adjusted Per Share Value based on latest NOSH - 699,829
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.30 19.47 19.19 19.36 19.58 20.02 5.07%
EPS 12.63 12.57 11.80 14.75 6.77 7.96 44.58%
DPS 0.00 0.00 0.00 0.00 15.41 0.00 -
NAPS 0.6314 0.9438 0.00 0.00 0.8511 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/12/03 - - - - - -
Price 1.83 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.35 0.00 0.00 0.00 0.00 0.00 -
EY 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 -
P/NAPS 2.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/03/04 28/11/03 - - - - -
Price 2.88 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.29 0.00 0.00 0.00 0.00 0.00 -
EY 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 -
P/NAPS 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