[MAYBULK] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -52.21%
YoY- 114.4%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 114,431 52,676 180,464 107,417 105,379 103,733 101,107 2.08%
PBT 53,476 14,257 99,698 148,012 69,868 363,876 103,857 -10.46%
Tax -478 1,794 -2,737 -1,665 63 -1,840 -2,381 -23.47%
NP 52,998 16,051 96,961 146,347 69,931 362,036 101,476 -10.25%
-
NP to SH 51,361 14,703 92,257 143,654 67,002 362,036 101,476 -10.72%
-
Tax Rate 0.89% -12.58% 2.75% 1.12% -0.09% 0.51% 2.29% -
Total Cost 61,433 36,625 83,503 -38,930 35,448 -258,303 -369 -
-
Net Worth 1,791,239 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 14.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,791,239 1,958,699 1,723,896 1,688,734 1,503,245 1,278,527 800,524 14.35%
NOSH 999,241 1,000,204 999,534 799,855 800,237 800,079 800,283 3.76%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 46.31% 30.47% 53.73% 136.24% 66.36% 349.01% 100.36% -
ROE 2.87% 0.75% 5.35% 8.51% 4.46% 28.32% 12.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.45 5.27 18.05 13.43 13.17 12.97 12.63 -1.62%
EPS 5.14 1.47 9.23 17.96 8.38 45.25 12.68 -13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7926 1.9583 1.7247 2.1113 1.8785 1.598 1.0003 10.20%
Adjusted Per Share Value based on latest NOSH - 799,855
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.44 5.27 18.05 10.74 10.54 10.37 10.11 2.08%
EPS 5.14 1.47 9.23 14.37 6.70 36.20 10.15 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7912 1.9587 1.7239 1.6887 1.5032 1.2785 0.8005 14.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.18 3.10 4.28 3.82 2.29 2.42 2.74 -
P/RPS 27.77 58.86 23.71 28.44 17.39 18.67 21.69 4.20%
P/EPS 61.87 210.88 46.37 21.27 27.35 5.35 21.61 19.15%
EY 1.62 0.47 2.16 4.70 3.66 18.70 4.63 -16.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.58 2.48 1.81 1.22 1.51 2.74 -7.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 27/05/09 21/05/08 17/05/07 23/05/06 25/05/05 26/05/04 -
Price 2.99 3.32 4.38 4.32 2.06 2.22 2.23 -
P/RPS 26.11 63.04 24.26 32.17 15.64 17.12 17.65 6.74%
P/EPS 58.17 225.85 47.45 24.05 24.60 4.91 17.59 22.04%
EY 1.72 0.44 2.11 4.16 4.06 20.38 5.69 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.70 2.54 2.05 1.10 1.39 2.23 -4.70%

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