[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 127.55%
YoY- 453.94%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 157,296 156,320 207,044 211,890 200,482 186,468 175,986 -7.23%
PBT 139,090 33,868 192,669 214,334 94,216 60,128 -20,679 -
Tax -70 -100 -136 -150 -90 -96 -102 -22.25%
NP 139,020 33,768 192,533 214,184 94,126 60,032 -20,781 -
-
NP to SH 139,020 33,768 192,533 214,184 94,126 60,032 -20,781 -
-
Tax Rate 0.05% 0.30% 0.07% 0.07% 0.10% 0.16% - -
Total Cost 18,276 122,552 14,511 -2,293 106,356 126,436 196,767 -79.57%
-
Net Worth 564,100 479,900 466,300 433,200 322,800 295,399 274,300 61.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 564,100 479,900 466,300 433,200 322,800 295,399 274,300 61.92%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 88.38% 21.60% 92.99% 101.08% 46.95% 32.19% -11.81% -
ROE 24.64% 7.04% 41.29% 49.44% 29.16% 20.32% -7.58% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.73 15.63 20.70 21.19 20.05 18.65 17.60 -7.23%
EPS 13.90 3.36 19.25 21.41 9.42 6.00 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5641 0.4799 0.4663 0.4332 0.3228 0.2954 0.2743 61.92%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.83 15.73 20.83 21.32 20.17 18.76 17.71 -7.22%
EPS 13.99 3.40 19.37 21.55 9.47 6.04 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5676 0.4829 0.4692 0.4359 0.3248 0.2972 0.276 61.93%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.365 0.495 0.525 0.73 0.72 0.52 0.54 -
P/RPS 2.32 3.17 2.54 3.45 3.59 2.79 3.07 -17.07%
P/EPS 2.63 14.66 2.73 3.41 7.65 8.66 -25.99 -
EY 38.09 6.82 36.67 29.34 13.07 11.54 -3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.03 1.13 1.69 2.23 1.76 1.97 -52.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 23/02/22 22/11/21 13/08/21 19/05/21 24/02/21 -
Price 0.425 0.50 0.54 0.60 0.71 0.635 0.51 -
P/RPS 2.70 3.20 2.61 2.83 3.54 3.41 2.90 -4.66%
P/EPS 3.06 14.81 2.80 2.80 7.54 10.58 -24.54 -
EY 32.71 6.75 35.65 35.70 13.26 9.45 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.04 1.16 1.39 2.20 2.15 1.86 -45.51%

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