[MAYBULK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.64%
YoY- 175.14%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 107,417 105,379 103,733 101,107 48,399 22.03%
PBT 148,012 69,868 363,876 103,857 37,281 41.12%
Tax -1,665 63 -1,840 -2,381 -400 42.80%
NP 146,347 69,931 362,036 101,476 36,881 41.10%
-
NP to SH 143,654 67,002 362,036 101,476 36,881 40.45%
-
Tax Rate 1.12% -0.09% 0.51% 2.29% 1.07% -
Total Cost -38,930 35,448 -258,303 -369 11,518 -
-
Net Worth 1,688,734 1,503,245 1,278,527 800,524 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,688,734 1,503,245 1,278,527 800,524 0 -
NOSH 799,855 800,237 800,079 800,283 699,829 3.39%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 136.24% 66.36% 349.01% 100.36% 76.20% -
ROE 8.51% 4.46% 28.32% 12.68% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.43 13.17 12.97 12.63 6.92 18.01%
EPS 17.96 8.38 45.25 12.68 5.27 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1113 1.8785 1.598 1.0003 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,283
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.81 10.60 10.44 10.17 4.87 22.04%
EPS 14.46 6.74 36.43 10.21 3.71 40.47%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6993 1.5126 1.2865 0.8055 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 3.82 2.29 2.42 2.74 0.00 -
P/RPS 28.44 17.39 18.67 21.69 0.00 -
P/EPS 21.27 27.35 5.35 21.61 0.00 -
EY 4.70 3.66 18.70 4.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.22 1.51 2.74 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 17/05/07 23/05/06 25/05/05 26/05/04 - -
Price 4.32 2.06 2.22 2.23 0.00 -
P/RPS 32.17 15.64 17.12 17.65 0.00 -
P/EPS 24.05 24.60 4.91 17.59 0.00 -
EY 4.16 4.06 20.38 5.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 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