[MAYBULK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 81.06%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 210,498 114,431 303,707 221,093 123,069 52,676 721,158 -56.09%
PBT 86,845 53,476 248,257 158,208 87,738 14,257 525,750 -69.99%
Tax -1,006 -478 -545 277 766 1,794 -4,076 -60.75%
NP 85,839 52,998 247,712 158,485 88,504 16,051 521,674 -70.07%
-
NP to SH 82,921 51,361 243,799 155,352 85,800 14,703 460,862 -68.22%
-
Tax Rate 1.16% 0.89% 0.22% -0.18% -0.87% -12.58% 0.78% -
Total Cost 124,659 61,433 55,995 62,608 34,565 36,625 199,484 -26.96%
-
Net Worth 1,643,016 1,791,239 1,787,092 1,732,764 1,681,900 1,958,699 1,883,744 -8.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 149,999 - - - 399,967 -
Div Payout % - - 61.53% - - - 86.79% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,643,016 1,791,239 1,787,092 1,732,764 1,681,900 1,958,699 1,883,744 -8.73%
NOSH 1,000,253 999,241 999,995 999,691 1,000,000 1,000,204 999,917 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 40.78% 46.31% 81.56% 71.68% 71.91% 30.47% 72.34% -
ROE 5.05% 2.87% 13.64% 8.97% 5.10% 0.75% 24.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.04 11.45 30.37 22.12 12.31 5.27 72.12 -56.11%
EPS 8.29 5.14 24.38 15.54 8.58 1.47 46.09 -68.23%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 40.00 -
NAPS 1.6426 1.7926 1.7871 1.7333 1.6819 1.9583 1.8839 -8.75%
Adjusted Per Share Value based on latest NOSH - 999,310
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.18 11.51 30.56 22.25 12.38 5.30 72.57 -56.09%
EPS 8.34 5.17 24.53 15.63 8.63 1.48 46.37 -68.23%
DPS 0.00 0.00 15.09 0.00 0.00 0.00 40.25 -
NAPS 1.6533 1.8024 1.7983 1.7436 1.6924 1.971 1.8955 -8.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.84 3.18 3.22 3.04 3.06 3.10 2.39 -
P/RPS 13.50 27.77 10.60 13.75 24.86 58.86 3.31 155.93%
P/EPS 34.26 61.87 13.21 19.56 35.66 210.88 5.19 253.11%
EY 2.92 1.62 7.57 5.11 2.80 0.47 19.28 -71.68%
DY 0.00 0.00 4.66 0.00 0.00 0.00 16.74 -
P/NAPS 1.73 1.77 1.80 1.75 1.82 1.58 1.27 22.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 2.87 2.99 3.08 3.16 3.13 3.32 2.77 -
P/RPS 13.64 26.11 10.14 14.29 25.43 63.04 3.84 133.34%
P/EPS 34.62 58.17 12.63 20.33 36.48 225.85 6.01 222.37%
EY 2.89 1.72 7.92 4.92 2.74 0.44 16.64 -68.97%
DY 0.00 0.00 4.87 0.00 0.00 0.00 14.44 -
P/NAPS 1.75 1.67 1.72 1.82 1.86 1.70 1.47 12.36%

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