[MAYBULK] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 178.03%
YoY- 26.16%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 62,820 64,453 85,189 109,027 98,024 216,545 163,676 -14.73%
PBT 8,607 16,946 1,060 88,069 70,470 194,660 131,627 -36.50%
Tax -493 87 -139 53 -489 -1,363 -315 7.74%
NP 8,114 17,033 921 88,122 69,981 193,297 131,312 -37.09%
-
NP to SH 8,542 17,093 371 87,745 69,552 143,472 115,467 -35.18%
-
Tax Rate 5.73% -0.51% 13.11% -0.06% 0.69% 0.70% 0.24% -
Total Cost 54,706 47,420 84,268 20,905 28,043 23,248 32,364 9.13%
-
Net Worth 1,832,399 1,721,699 1,513,958 1,654,048 1,732,104 1,841,240 1,610,539 2.17%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,832,399 1,721,699 1,513,958 1,654,048 1,732,104 1,841,240 1,610,539 2.17%
NOSH 1,000,000 1,000,000 927,500 1,000,513 999,310 999,804 999,714 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.92% 26.43% 1.08% 80.83% 71.39% 89.26% 80.23% -
ROE 0.47% 0.99% 0.02% 5.30% 4.02% 7.79% 7.17% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.28 6.45 9.18 10.90 9.81 21.66 16.37 -14.74%
EPS 0.85 1.71 0.04 8.77 6.96 14.35 11.55 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8324 1.7217 1.6323 1.6532 1.7333 1.8416 1.611 2.16%
Adjusted Per Share Value based on latest NOSH - 1,000,513
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.32 6.49 8.57 10.97 9.86 21.79 16.47 -14.74%
EPS 0.86 1.72 0.04 8.83 7.00 14.44 11.62 -35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8439 1.7325 1.5234 1.6644 1.7429 1.8528 1.6206 2.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.84 1.38 1.79 2.92 3.04 3.06 4.40 -
P/RPS 29.29 21.41 19.49 26.80 30.99 14.13 26.87 1.44%
P/EPS 215.41 80.73 4,475.00 33.30 43.68 21.32 38.10 33.43%
EY 0.46 1.24 0.02 3.00 2.29 4.69 2.63 -25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 1.10 1.77 1.75 1.66 2.73 -15.39%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 23/11/11 23/11/10 25/11/09 19/11/08 22/11/07 -
Price 1.72 1.31 1.66 2.87 3.16 2.31 4.96 -
P/RPS 27.38 20.32 18.07 26.34 32.21 10.67 30.30 -1.67%
P/EPS 201.36 76.64 4,150.00 32.73 45.40 16.10 42.94 29.34%
EY 0.50 1.30 0.02 3.06 2.20 6.21 2.33 -22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 1.02 1.74 1.82 1.25 3.08 -17.93%

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