[MAYBULK] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.26%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,820 65,767 60,344 61,037 64,453 64,785 71,991 -8.67%
PBT 8,607 13,431 9,304 17,380 16,946 923 31,202 -57.59%
Tax -493 -287 -240 -243 87 -269 -361 23.06%
NP 8,114 13,144 9,064 17,137 17,033 654 30,841 -58.90%
-
NP to SH 8,542 13,100 9,009 17,138 17,093 882 30,936 -57.56%
-
Tax Rate 5.73% 2.14% 2.58% 1.40% -0.51% 29.14% 1.16% -
Total Cost 54,706 52,623 51,280 43,900 47,420 64,131 41,150 20.88%
-
Net Worth 1,832,399 1,739,199 1,753,900 1,716,199 1,721,699 1,740,000 1,695,799 5.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 30,000 - - - -
Div Payout % - - - 175.05% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,832,399 1,739,199 1,753,900 1,716,199 1,721,699 1,740,000 1,695,799 5.29%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.92% 19.99% 15.02% 28.08% 26.43% 1.01% 42.84% -
ROE 0.47% 0.75% 0.51% 1.00% 0.99% 0.05% 1.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.28 6.58 6.03 6.10 6.45 6.48 7.20 -8.70%
EPS 0.85 1.31 0.90 1.71 1.71 0.09 3.09 -57.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.8324 1.7392 1.7539 1.7162 1.7217 1.74 1.6958 5.29%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.32 6.62 6.07 6.14 6.49 6.52 7.24 -8.65%
EPS 0.86 1.32 0.91 1.72 1.72 0.09 3.11 -57.52%
DPS 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
NAPS 1.8439 1.7501 1.7649 1.7269 1.7325 1.7509 1.7064 5.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.84 1.75 1.63 1.33 1.38 1.59 1.71 -
P/RPS 29.29 26.61 27.01 21.79 21.41 24.54 23.75 14.98%
P/EPS 215.41 133.59 180.93 77.61 80.73 1,802.72 55.28 147.42%
EY 0.46 0.75 0.55 1.29 1.24 0.06 1.81 -59.84%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.93 0.77 0.80 0.91 1.01 -0.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 21/08/13 29/05/13 26/02/13 27/11/12 23/08/12 31/05/12 -
Price 1.72 1.75 1.62 1.53 1.31 1.59 1.62 -
P/RPS 27.38 26.61 26.85 25.07 20.32 24.54 22.50 13.96%
P/EPS 201.36 133.59 179.82 89.28 76.64 1,802.72 52.37 145.22%
EY 0.50 0.75 0.56 1.12 1.30 0.06 1.91 -59.04%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.92 0.89 0.76 0.91 0.96 -1.39%

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