[MAYBULK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 90.12%
YoY- 99.19%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 180,464 608,142 417,231 253,555 107,417 441,600 333,611 -33.58%
PBT 99,698 580,295 420,198 288,571 148,012 313,487 216,614 -40.35%
Tax -2,737 -2,529 -2,290 -1,975 -1,665 -1,161 -1,031 91.61%
NP 96,961 577,766 417,908 286,596 146,347 312,326 215,583 -41.26%
-
NP to SH 92,257 544,592 388,586 273,119 143,654 300,565 206,683 -41.56%
-
Tax Rate 2.75% 0.44% 0.54% 0.68% 1.12% 0.37% 0.48% -
Total Cost 83,503 30,376 -677 -33,041 -38,930 129,274 118,028 -20.58%
-
Net Worth 1,723,896 1,694,975 1,610,941 1,551,908 1,688,734 1,554,105 800,115 66.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 379,994 79,997 80,005 - 240,003 - -
Div Payout % - 69.78% 20.59% 29.29% - 79.85% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,723,896 1,694,975 1,610,941 1,551,908 1,688,734 1,554,105 800,115 66.73%
NOSH 999,534 999,985 999,963 1,000,069 799,855 800,013 800,115 15.97%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 53.73% 95.01% 100.16% 113.03% 136.24% 70.73% 64.62% -
ROE 5.35% 32.13% 24.12% 17.60% 8.51% 19.34% 25.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.05 60.82 41.72 25.35 13.43 55.20 41.70 -42.74%
EPS 9.23 54.46 38.86 27.31 17.96 37.57 20.67 -41.54%
DPS 0.00 38.00 8.00 8.00 0.00 30.00 0.00 -
NAPS 1.7247 1.695 1.611 1.5518 2.1113 1.9426 1.00 43.76%
Adjusted Per Share Value based on latest NOSH - 999,729
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.16 61.19 41.98 25.51 10.81 44.44 33.57 -33.58%
EPS 9.28 54.80 39.10 27.48 14.46 30.24 20.80 -41.58%
DPS 0.00 38.24 8.05 8.05 0.00 24.15 0.00 -
NAPS 1.7347 1.7056 1.621 1.5616 1.6993 1.5638 0.8051 66.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.28 4.46 4.40 3.50 3.82 2.56 2.48 -
P/RPS 23.71 7.33 10.55 13.80 28.44 4.64 5.95 151.13%
P/EPS 46.37 8.19 11.32 12.82 21.27 6.81 9.60 185.47%
EY 2.16 12.21 8.83 7.80 4.70 14.68 10.42 -64.94%
DY 0.00 8.52 1.82 2.29 0.00 11.72 0.00 -
P/NAPS 2.48 2.63 2.73 2.26 1.81 1.32 2.48 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 18/02/08 22/11/07 20/08/07 17/05/07 27/02/07 21/11/06 -
Price 4.38 4.26 4.96 3.74 4.32 3.42 2.74 -
P/RPS 24.26 7.00 11.89 14.75 32.17 6.20 6.57 138.71%
P/EPS 47.45 7.82 12.76 13.69 24.05 9.10 10.61 171.19%
EY 2.11 12.78 7.83 7.30 4.16 10.99 9.43 -63.10%
DY 0.00 8.92 1.61 2.14 0.00 8.77 0.00 -
P/NAPS 2.54 2.51 3.08 2.41 2.05 1.76 2.74 -4.92%

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