[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 117.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 421,516 414,932 404,428 193,596 29.57%
PBT 279,472 1,455,504 415,428 149,124 23.26%
Tax 252 -7,360 -9,524 -1,600 -
NP 279,724 1,448,144 405,904 147,524 23.74%
-
NP to SH 268,008 1,448,144 405,904 147,524 21.99%
-
Tax Rate -0.09% 0.51% 2.29% 1.07% -
Total Cost 141,792 -1,033,212 -1,476 46,072 45.40%
-
Net Worth 1,503,245 1,278,527 800,524 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,503,245 1,278,527 800,524 0 -
NOSH 800,237 800,079 800,283 699,829 4.56%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 66.36% 349.01% 100.36% 76.20% -
ROE 17.83% 113.27% 50.70% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 52.67 51.86 50.54 27.66 23.92%
EPS 33.52 181.00 50.72 21.08 16.70%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.8785 1.598 1.0003 0.00 -
Adjusted Per Share Value based on latest NOSH - 699,829
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 42.42 41.75 40.70 19.48 29.58%
EPS 26.97 145.72 40.84 14.84 22.01%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.5126 1.2865 0.8055 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 - -
Price 2.29 2.42 2.74 0.00 -
P/RPS 4.35 4.67 5.42 0.00 -
P/EPS 6.84 1.34 5.40 0.00 -
EY 14.62 74.79 18.51 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.51 2.74 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 23/05/06 25/05/05 26/05/04 - -
Price 2.06 2.22 2.23 0.00 -
P/RPS 3.91 4.28 4.41 0.00 -
P/EPS 6.15 1.23 4.40 0.00 -
EY 16.26 81.53 22.74 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.39 2.23 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