[MAYBULK] QoQ Cumulative 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- 59.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 101,107 213,009 146,044 95,968 48,399 195,773 150,133 -23.15%
PBT 103,857 129,977 96,230 60,067 37,281 69,272 61,200 42.22%
Tax -2,381 -3,706 -1,991 -1,070 -400 -1,548 -1,479 37.32%
NP 101,476 126,271 94,239 58,997 36,881 67,724 59,721 42.34%
-
NP to SH 101,476 126,271 94,239 58,997 36,881 67,724 59,721 42.34%
-
Tax Rate 2.29% 2.85% 2.07% 1.78% 1.07% 2.23% 2.42% -
Total Cost -369 86,738 51,805 36,971 11,518 128,049 90,412 -
-
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 12.68% 20.00% 9.99% 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 12.63 29.82 20.86 13.71 6.92 27.95 21.44 -29.70%
EPS 12.68 17.68 13.46 8.43 5.27 9.67 8.53 30.21%
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 10.17 21.43 14.70 9.66 4.87 19.70 15.11 -23.17%
EPS 10.21 12.71 9.48 5.94 3.71 6.81 6.01 42.32%
DPS 0.00 0.00 0.00 0.00 0.00 15.50 0.00 -
NAPS 0.8055 0.6354 0.9497 0.00 0.00 0.8565 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 21.69 6.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.61 10.35 0.00 0.00 0.00 0.00 0.00 -
EY 4.63 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 17.65 9.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.59 16.29 0.00 0.00 0.00 0.00 0.00 -
EY 5.69 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