[MAYBULK] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.14%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 117,884 94,552 84,588 50,076 41,186 30.04%
PBT 73,273 53,378 48,170 27,089 20,413 37.61%
Tax -712 -558 -2,399 -962 -198 37.67%
NP 72,561 52,820 45,771 26,127 20,215 37.61%
-
NP to SH 69,568 49,906 45,771 26,127 20,215 36.17%
-
Tax Rate 0.97% 1.05% 4.98% 3.55% 0.97% -
Total Cost 45,323 41,732 38,817 23,949 20,971 21.23%
-
Net Worth 800,022 1,404,166 838,841 944,214 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 800,022 1,404,166 838,841 944,214 0 -
NOSH 800,022 799,775 800,192 700,455 699,480 3.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 61.55% 55.86% 54.11% 52.17% 49.08% -
ROE 8.70% 3.55% 5.46% 2.77% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.74 11.82 10.57 7.15 5.89 25.75%
EPS 6.96 6.24 5.72 3.73 2.89 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7557 1.0483 1.348 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,455
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.86 9.51 8.51 5.04 4.14 30.07%
EPS 7.00 5.02 4.61 2.63 2.03 36.24%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 1.4129 0.8441 0.9501 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 - - -
Price 2.48 2.25 2.22 0.00 0.00 -
P/RPS 16.83 19.03 21.00 0.00 0.00 -
P/EPS 28.52 36.06 38.81 0.00 0.00 -
EY 3.51 2.77 2.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.28 2.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/06 22/11/05 22/11/04 28/11/03 - -
Price 2.74 2.27 2.57 0.00 0.00 -
P/RPS 18.60 19.20 24.31 0.00 0.00 -
P/EPS 31.51 36.38 44.93 0.00 0.00 -
EY 3.17 2.75 2.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.29 2.45 0.00 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