[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 48.13%
YoY- 257.02%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 366,490 253,555 215,727 200,091 192,242 95,968 30.69%
PBT 326,670 288,571 143,341 542,546 155,534 60,067 40.25%
Tax -3,255 -1,975 -319 472 -5,327 -1,070 24.88%
NP 323,415 286,596 143,022 543,018 150,207 58,997 40.48%
-
NP to SH 314,152 273,119 137,115 536,269 150,207 58,997 39.66%
-
Tax Rate 1.00% 0.68% 0.22% -0.09% 3.42% 1.78% -
Total Cost 43,075 -33,041 72,705 -342,927 42,035 36,971 3.09%
-
Net Worth 1,681,243 1,551,908 800,162 1,356,873 792,865 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 99,984 80,005 - - - - -
Div Payout % 31.83% 29.29% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,681,243 1,551,908 800,162 1,356,873 792,865 0 -
NOSH 999,847 1,000,069 800,162 800,043 799,824 699,845 7.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 88.25% 113.03% 66.30% 271.39% 78.13% 61.48% -
ROE 18.69% 17.60% 17.14% 39.52% 18.94% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 36.65 25.35 26.96 25.01 24.04 13.71 21.70%
EPS 31.42 27.31 13.71 67.03 18.78 8.43 30.06%
DPS 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.6815 1.5518 1.00 1.696 0.9913 0.00 -
Adjusted Per Share Value based on latest NOSH - 799,967
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 36.65 25.36 21.57 20.01 19.22 9.60 30.68%
EPS 31.42 27.31 13.71 53.63 15.02 5.90 39.67%
DPS 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.6812 1.5519 0.8002 1.3569 0.7929 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.66 3.50 2.14 2.32 2.25 0.00 -
P/RPS 9.99 13.80 7.94 9.28 9.36 0.00 -
P/EPS 11.65 12.82 12.49 3.46 11.98 0.00 -
EY 8.58 7.80 8.01 28.89 8.35 0.00 -
DY 2.73 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.26 2.14 1.37 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/08 20/08/07 22/08/06 22/08/05 26/08/04 - -
Price 3.46 3.74 2.42 2.34 2.20 0.00 -
P/RPS 9.44 14.75 8.98 9.36 9.15 0.00 -
P/EPS 11.01 13.69 14.12 3.49 11.71 0.00 -
EY 9.08 7.30 7.08 28.65 8.54 0.00 -
DY 2.89 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.41 2.42 1.38 2.22 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