[MAYBULK] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.78%
YoY- 39.4%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 98,024 216,545 163,676 117,884 94,552 84,588 50,076 11.83%
PBT 70,470 194,660 131,627 73,273 53,378 48,170 27,089 17.25%
Tax -489 -1,363 -315 -712 -558 -2,399 -962 -10.65%
NP 69,981 193,297 131,312 72,561 52,820 45,771 26,127 17.82%
-
NP to SH 69,552 143,472 115,467 69,568 49,906 45,771 26,127 17.70%
-
Tax Rate 0.69% 0.70% 0.24% 0.97% 1.05% 4.98% 3.55% -
Total Cost 28,043 23,248 32,364 45,323 41,732 38,817 23,949 2.66%
-
Net Worth 1,732,104 1,841,240 1,610,539 800,022 1,404,166 838,841 944,214 10.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,732,104 1,841,240 1,610,539 800,022 1,404,166 838,841 944,214 10.63%
NOSH 999,310 999,804 999,714 800,022 799,775 800,192 700,455 6.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 71.39% 89.26% 80.23% 61.55% 55.86% 54.11% 52.17% -
ROE 4.02% 7.79% 7.17% 8.70% 3.55% 5.46% 2.77% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.81 21.66 16.37 14.74 11.82 10.57 7.15 5.40%
EPS 6.96 14.35 11.55 6.96 6.24 5.72 3.73 10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7333 1.8416 1.611 1.00 1.7557 1.0483 1.348 4.27%
Adjusted Per Share Value based on latest NOSH - 800,022
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.86 21.79 16.47 11.86 9.51 8.51 5.04 11.82%
EPS 7.00 14.44 11.62 7.00 5.02 4.61 2.63 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7429 1.8528 1.6206 0.805 1.4129 0.8441 0.9501 10.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 3.04 3.06 4.40 2.48 2.25 2.22 0.00 -
P/RPS 30.99 14.13 26.87 16.83 19.03 21.00 0.00 -
P/EPS 43.68 21.32 38.10 28.52 36.06 38.81 0.00 -
EY 2.29 4.69 2.63 3.51 2.77 2.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.66 2.73 2.48 1.28 2.12 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 19/11/08 22/11/07 21/11/06 22/11/05 22/11/04 28/11/03 -
Price 3.16 2.31 4.96 2.74 2.27 2.57 0.00 -
P/RPS 32.21 10.67 30.30 18.60 19.20 24.31 0.00 -
P/EPS 45.40 16.10 42.94 31.51 36.38 44.93 0.00 -
EY 2.20 6.21 2.33 3.17 2.75 2.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.25 3.08 2.74 1.29 2.45 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