[MAYBULK] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.31%
YoY- 199.1%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 215,727 105,379 395,783 294,643 200,091 103,733 382,288 -31.78%
PBT 143,341 69,868 651,180 595,924 542,546 363,876 284,537 -36.76%
Tax -319 63 -26 -86 472 -1,840 -10,458 -90.29%
NP 143,022 69,931 651,154 595,838 543,018 362,036 274,079 -35.26%
-
NP to SH 137,115 67,002 640,164 586,175 536,269 362,036 274,079 -37.06%
-
Tax Rate 0.22% -0.09% 0.00% 0.01% -0.09% 0.51% 3.68% -
Total Cost 72,705 35,448 -255,371 -301,195 -342,927 -258,303 108,209 -23.34%
-
Net Worth 800,162 1,503,245 1,499,642 1,404,595 1,356,873 1,278,527 916,076 -8.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 135,996 - - - 95,999 -
Div Payout % - - 21.24% - - - 35.03% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 800,162 1,503,245 1,499,642 1,404,595 1,356,873 1,278,527 916,076 -8.64%
NOSH 800,162 800,237 799,980 800,020 800,043 800,079 799,997 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 66.30% 66.36% 164.52% 202.22% 271.39% 349.01% 71.69% -
ROE 17.14% 4.46% 42.69% 41.73% 39.52% 28.32% 29.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.96 13.17 49.47 36.83 25.01 12.97 47.79 -31.79%
EPS 13.71 8.38 80.02 73.27 67.03 45.25 34.26 -45.78%
DPS 0.00 0.00 17.00 0.00 0.00 0.00 12.00 -
NAPS 1.00 1.8785 1.8746 1.7557 1.696 1.598 1.1451 -8.65%
Adjusted Per Share Value based on latest NOSH - 799,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.57 10.54 39.58 29.46 20.01 10.37 38.23 -31.79%
EPS 13.71 6.70 64.02 58.62 53.63 36.20 27.41 -37.06%
DPS 0.00 0.00 13.60 0.00 0.00 0.00 9.60 -
NAPS 0.8002 1.5032 1.4996 1.4046 1.3569 1.2785 0.9161 -8.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.14 2.29 2.10 2.25 2.32 2.42 2.58 -
P/RPS 7.94 17.39 4.24 6.11 9.28 18.67 5.40 29.39%
P/EPS 12.49 27.35 2.62 3.07 3.46 5.35 7.53 40.25%
EY 8.01 3.66 38.11 32.56 28.89 18.70 13.28 -28.67%
DY 0.00 0.00 8.10 0.00 0.00 0.00 4.65 -
P/NAPS 2.14 1.22 1.12 1.28 1.37 1.51 2.25 -3.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 23/05/06 24/02/06 22/11/05 22/08/05 25/05/05 23/02/05 -
Price 2.42 2.06 2.35 2.27 2.34 2.22 2.46 -
P/RPS 8.98 15.64 4.75 6.16 9.36 17.12 5.15 45.01%
P/EPS 14.12 24.60 2.94 3.10 3.49 4.91 7.18 57.16%
EY 7.08 4.06 34.05 32.28 28.65 20.38 13.93 -36.39%
DY 0.00 0.00 7.23 0.00 0.00 0.00 4.88 -
P/NAPS 2.42 1.10 1.25 1.29 1.38 1.39 2.15 8.22%

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