[MAYBULK] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -97.74%
YoY- -97.92%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 98,024 70,393 52,676 138,123 216,545 186,026 180,464 -33.40%
PBT 70,470 73,481 14,257 4,420 194,660 226,972 99,698 -20.63%
Tax -489 -1,028 1,794 542 -1,363 -518 -2,737 -68.24%
NP 69,981 72,453 16,051 4,962 193,297 226,454 96,961 -19.52%
-
NP to SH 69,552 71,097 14,703 3,238 143,472 221,895 92,257 -17.15%
-
Tax Rate 0.69% 1.40% -12.58% -12.26% 0.70% 0.23% 2.75% -
Total Cost 28,043 -2,060 36,625 133,161 23,248 -40,428 83,503 -51.65%
-
Net Worth 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 1,681,462 1,723,896 0.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 303,562 - 99,997 - -
Div Payout % - - - 9,375.00% - 45.07% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 1,681,462 1,723,896 0.31%
NOSH 999,310 999,957 1,000,204 1,011,875 999,804 999,977 999,534 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 71.39% 102.93% 30.47% 3.59% 89.26% 121.73% 53.73% -
ROE 4.02% 4.23% 0.75% 0.17% 7.79% 13.20% 5.35% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.81 7.04 5.27 13.65 21.66 18.60 18.05 -33.37%
EPS 6.96 7.11 1.47 0.32 14.35 22.19 9.23 -17.13%
DPS 0.00 0.00 0.00 30.00 0.00 10.00 0.00 -
NAPS 1.7333 1.6819 1.9583 1.8839 1.8416 1.6815 1.7247 0.33%
Adjusted Per Share Value based on latest NOSH - 1,011,875
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.86 7.08 5.30 13.90 21.79 18.72 18.16 -33.42%
EPS 7.00 7.15 1.48 0.33 14.44 22.33 9.28 -17.12%
DPS 0.00 0.00 0.00 30.55 0.00 10.06 0.00 -
NAPS 1.7429 1.6923 1.971 1.9182 1.8528 1.692 1.7347 0.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.04 3.06 3.10 2.39 3.06 3.66 4.28 -
P/RPS 30.99 43.47 58.86 17.51 14.13 19.67 23.71 19.52%
P/EPS 43.68 43.04 210.88 746.88 21.32 16.49 46.37 -3.90%
EY 2.29 2.32 0.47 0.13 4.69 6.06 2.16 3.96%
DY 0.00 0.00 0.00 12.55 0.00 2.73 0.00 -
P/NAPS 1.75 1.82 1.58 1.27 1.66 2.18 2.48 -20.72%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 -
Price 3.16 3.13 3.32 2.77 2.31 3.46 4.38 -
P/RPS 32.21 44.46 63.04 20.29 10.67 18.60 24.26 20.77%
P/EPS 45.40 44.02 225.85 865.63 16.10 15.59 47.45 -2.89%
EY 2.20 2.27 0.44 0.12 6.21 6.41 2.11 2.82%
DY 0.00 0.00 0.00 10.83 0.00 2.89 0.00 -
P/NAPS 1.82 1.86 1.70 1.47 1.25 2.06 2.54 -19.90%

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