[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 104.64%
YoY- -74.43%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 123,069 366,490 253,555 215,727 200,091 192,242 95,968 4.22%
PBT 87,738 326,670 288,571 143,341 542,546 155,534 60,067 6.51%
Tax 766 -3,255 -1,975 -319 472 -5,327 -1,070 -
NP 88,504 323,415 286,596 143,022 543,018 150,207 58,997 6.98%
-
NP to SH 85,800 314,152 273,119 137,115 536,269 150,207 58,997 6.43%
-
Tax Rate -0.87% 1.00% 0.68% 0.22% -0.09% 3.42% 1.78% -
Total Cost 34,565 43,075 -33,041 72,705 -342,927 42,035 36,971 -1.11%
-
Net Worth 1,681,900 1,681,243 1,551,908 800,162 1,356,873 792,865 0 -
Dividend
30/06/09 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,681,900 1,681,243 1,551,908 800,162 1,356,873 792,865 0 -
NOSH 1,000,000 999,847 1,000,069 800,162 800,043 799,824 699,845 6.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 71.91% 88.25% 113.03% 66.30% 271.39% 78.13% 61.48% -
ROE 5.10% 18.69% 17.60% 17.14% 39.52% 18.94% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.31 36.65 25.35 26.96 25.01 24.04 13.71 -1.77%
EPS 8.58 31.42 27.31 13.71 67.03 18.78 8.43 0.29%
DPS 0.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.6819 1.6815 1.5518 1.00 1.696 0.9913 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,091
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.31 36.65 25.36 21.57 20.01 19.22 9.60 4.22%
EPS 8.58 31.42 27.31 13.71 53.63 15.02 5.90 6.43%
DPS 0.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.6819 1.6812 1.5519 0.8002 1.3569 0.7929 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.06 3.66 3.50 2.14 2.32 2.25 0.00 -
P/RPS 24.86 9.99 13.80 7.94 9.28 9.36 0.00 -
P/EPS 35.66 11.65 12.82 12.49 3.46 11.98 0.00 -
EY 2.80 8.58 7.80 8.01 28.89 8.35 0.00 -
DY 0.00 2.73 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.18 2.26 2.14 1.37 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 20/08/08 20/08/07 22/08/06 22/08/05 26/08/04 - -
Price 3.13 3.46 3.74 2.42 2.34 2.20 0.00 -
P/RPS 25.43 9.44 14.75 8.98 9.36 9.15 0.00 -
P/EPS 36.48 11.01 13.69 14.12 3.49 11.71 0.00 -
EY 2.74 9.08 7.30 7.08 28.65 8.54 0.00 -
DY 0.00 2.89 2.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 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