[MAYBULK] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -89.53%
YoY- -81.49%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 52,676 180,464 107,417 105,379 103,733 101,107 48,399 1.42%
PBT 14,257 99,698 148,012 69,868 363,876 103,857 37,281 -14.79%
Tax 1,794 -2,737 -1,665 63 -1,840 -2,381 -400 -
NP 16,051 96,961 146,347 69,931 362,036 101,476 36,881 -12.93%
-
NP to SH 14,703 92,257 143,654 67,002 362,036 101,476 36,881 -14.19%
-
Tax Rate -12.58% 2.75% 1.12% -0.09% 0.51% 2.29% 1.07% -
Total Cost 36,625 83,503 -38,930 35,448 -258,303 -369 11,518 21.24%
-
Net Worth 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 0 -
NOSH 1,000,204 999,534 799,855 800,237 800,079 800,283 699,829 6.12%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 30.47% 53.73% 136.24% 66.36% 349.01% 100.36% 76.20% -
ROE 0.75% 5.35% 8.51% 4.46% 28.32% 12.68% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.27 18.05 13.43 13.17 12.97 12.63 6.92 -4.43%
EPS 1.47 9.23 17.96 8.38 45.25 12.68 5.27 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9583 1.7247 2.1113 1.8785 1.598 1.0003 0.00 -
Adjusted Per Share Value based on latest NOSH - 800,237
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.27 18.05 10.74 10.54 10.37 10.11 4.84 1.42%
EPS 1.47 9.23 14.37 6.70 36.20 10.15 3.69 -14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9587 1.7239 1.6887 1.5032 1.2785 0.8005 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 3.10 4.28 3.82 2.29 2.42 2.74 0.00 -
P/RPS 58.86 23.71 28.44 17.39 18.67 21.69 0.00 -
P/EPS 210.88 46.37 21.27 27.35 5.35 21.61 0.00 -
EY 0.47 2.16 4.70 3.66 18.70 4.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.48 1.81 1.22 1.51 2.74 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 21/05/08 17/05/07 23/05/06 25/05/05 26/05/04 - -
Price 3.32 4.38 4.32 2.06 2.22 2.23 0.00 -
P/RPS 63.04 24.26 32.17 15.64 17.12 17.65 0.00 -
P/EPS 225.85 47.45 24.05 24.60 4.91 17.59 0.00 -
EY 0.44 2.11 4.16 4.06 20.38 5.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.54 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