[MAYBULK] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -60.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 101,140 105,458 66,965 45,640 30.34%
PBT 57,312 80,833 33,747 8,072 92.08%
Tax 60 -2,732 -1,715 -69 -
NP 57,372 78,101 32,032 8,003 92.70%
-
NP to SH 56,045 78,101 32,032 8,003 91.20%
-
Tax Rate -0.10% 3.38% 5.08% 0.85% -
Total Cost 43,768 27,357 34,933 37,637 5.15%
-
Net Worth 799,576 916,326 632,131 853,161 -2.13%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 135,928 96,025 - 154,443 -4.16%
Div Payout % 242.53% 122.95% - 1,929.82% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 799,576 916,326 632,131 853,161 -2.13%
NOSH 799,576 800,215 714,999 702,017 4.42%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 56.73% 74.06% 47.83% 17.54% -
ROE 7.01% 8.52% 5.07% 0.94% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.65 13.18 9.37 6.50 24.82%
EPS 7.01 9.76 4.48 1.14 83.10%
DPS 17.00 12.00 0.00 22.00 -8.22%
NAPS 1.00 1.1451 0.8841 1.2153 -6.28%
Adjusted Per Share Value based on latest NOSH - 702,017
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.18 10.61 6.74 4.59 30.37%
EPS 5.64 7.86 3.22 0.81 90.84%
DPS 13.68 9.66 0.00 15.54 -4.15%
NAPS 0.8046 0.9221 0.6361 0.8585 -2.13%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 2.10 2.58 1.83 0.00 -
P/RPS 16.60 19.58 19.54 0.00 -
P/EPS 29.96 26.43 40.85 0.00 -
EY 3.34 3.78 2.45 0.00 -
DY 8.10 4.65 0.00 0.00 -
P/NAPS 2.10 2.25 2.07 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/06 23/02/05 25/03/04 - -
Price 2.35 2.46 2.88 0.00 -
P/RPS 18.58 18.67 30.75 0.00 -
P/EPS 33.53 25.20 64.29 0.00 -
EY 2.98 3.97 1.56 0.00 -
DY 7.23 4.88 0.00 0.00 -
P/NAPS 2.35 2.15 3.26 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