[MAYBULK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 146,044 95,968 48,399 195,773 150,133 -2.72%
PBT 96,230 60,067 37,281 69,272 61,200 57.23%
Tax -1,991 -1,070 -400 -1,548 -1,479 34.61%
NP 94,239 58,997 36,881 67,724 59,721 57.79%
-
NP to SH 94,239 58,997 36,881 67,724 59,721 57.79%
-
Tax Rate 2.07% 1.78% 1.07% 2.23% 2.42% -
Total Cost 51,805 36,971 11,518 128,049 90,412 -42.70%
-
Net Worth 943,790 0 0 851,137 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 154,077 - -
Div Payout % - - - 227.51% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 943,790 0 0 851,137 0 -
NOSH 700,141 699,845 699,829 700,351 700,128 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 64.53% 61.48% 76.20% 34.59% 39.78% -
ROE 9.99% 0.00% 0.00% 7.96% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.86 13.71 6.92 27.95 21.44 -2.70%
EPS 13.46 8.43 5.27 9.67 8.53 57.79%
DPS 0.00 0.00 0.00 22.00 0.00 -
NAPS 1.348 0.00 0.00 1.2153 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,017
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.70 9.66 4.87 19.70 15.11 -2.71%
EPS 9.48 5.94 3.71 6.81 6.01 57.73%
DPS 0.00 0.00 0.00 15.50 0.00 -
NAPS 0.9497 0.00 0.00 0.8565 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/11/03 - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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