[MAYBULK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.64%
YoY- 175.14%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 382,288 276,830 192,242 101,107 213,009 146,044 95,968 150.24%
PBT 284,537 203,704 155,534 103,857 129,977 96,230 60,067 180.72%
Tax -10,458 -7,726 -5,327 -2,381 -3,706 -1,991 -1,070 353.98%
NP 274,079 195,978 150,207 101,476 126,271 94,239 58,997 177.12%
-
NP to SH 274,079 195,978 150,207 101,476 126,271 94,239 58,997 177.12%
-
Tax Rate 3.68% 3.79% 3.42% 2.29% 2.85% 2.07% 1.78% -
Total Cost 108,209 80,852 42,035 -369 86,738 51,805 36,971 103.94%
-
Net Worth 916,076 838,545 792,865 800,524 631,426 943,790 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 95,999 - - - - - - -
Div Payout % 35.03% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 916,076 838,545 792,865 800,524 631,426 943,790 0 -
NOSH 799,997 799,910 799,824 800,283 714,202 700,141 699,845 9.28%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 71.69% 70.79% 78.13% 100.36% 59.28% 64.53% 61.48% -
ROE 29.92% 23.37% 18.94% 12.68% 20.00% 9.99% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.79 34.61 24.04 12.63 29.82 20.86 13.71 129.02%
EPS 34.26 24.50 18.78 12.68 17.68 13.46 8.43 153.58%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1451 1.0483 0.9913 1.0003 0.8841 1.348 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,283
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.23 27.68 19.22 10.11 21.30 14.60 9.60 150.19%
EPS 27.41 19.60 15.02 10.15 12.63 9.42 5.90 177.12%
DPS 9.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9161 0.8385 0.7929 0.8005 0.6314 0.9438 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 2.58 2.22 2.25 2.74 1.83 0.00 0.00 -
P/RPS 5.40 6.41 9.36 21.69 6.14 0.00 0.00 -
P/EPS 7.53 9.06 11.98 21.61 10.35 0.00 0.00 -
EY 13.28 11.04 8.35 4.63 9.66 0.00 0.00 -
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.12 2.27 2.74 2.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 22/11/04 26/08/04 26/05/04 25/03/04 28/11/03 - -
Price 2.46 2.57 2.20 2.23 2.88 0.00 0.00 -
P/RPS 5.15 7.43 9.15 17.65 9.66 0.00 0.00 -
P/EPS 7.18 10.49 11.71 17.59 16.29 0.00 0.00 -
EY 13.93 9.53 8.54 5.69 6.14 0.00 0.00 -
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.45 2.22 2.23 3.26 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