[MAYBULK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -848.75%
YoY- -198.81%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 241,501 235,673 219,766 206,980 255,724 261,542 266,348 -6.30%
PBT -1,196,248 -78,334 -88,844 -92,476 18,333 53,384 85,332 -
Tax -1,115 -1,124 -1,040 -1,236 -873 -953 -898 15.47%
NP -1,197,363 -79,458 -89,884 -93,712 17,460 52,430 84,434 -
-
NP to SH -1,177,153 -77,424 -87,748 -90,996 12,153 45,246 73,808 -
-
Tax Rate - - - - 4.76% 1.79% 1.05% -
Total Cost 1,438,864 315,131 309,650 300,692 238,264 209,112 181,914 295.48%
-
Net Worth 1,179,600 2,295,500 2,009,200 2,020,299 1,952,499 1,806,599 1,822,499 -25.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 10,000 - - -
Div Payout % - - - - 82.28% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,179,600 2,295,500 2,009,200 2,020,299 1,952,499 1,806,599 1,822,499 -25.11%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -495.80% -33.72% -40.90% -45.28% 6.83% 20.05% 31.70% -
ROE -99.79% -3.37% -4.37% -4.50% 0.62% 2.50% 4.05% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.15 23.57 21.98 20.70 25.57 26.15 26.63 -6.29%
EPS -117.72 -7.75 -8.78 -9.08 1.22 4.52 7.38 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1796 2.2955 2.0092 2.0203 1.9525 1.8066 1.8225 -25.11%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.30 23.71 22.11 20.83 25.73 26.32 26.80 -6.30%
EPS -118.45 -7.79 -8.83 -9.16 1.22 4.55 7.43 -
DPS 0.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.187 2.3099 2.0218 2.0329 1.9647 1.8179 1.8339 -25.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.805 0.88 1.02 1.21 1.21 1.66 1.77 -
P/RPS 3.33 3.73 4.64 5.85 4.73 6.35 6.65 -36.86%
P/EPS -0.68 -11.37 -11.62 -13.30 99.56 36.69 23.98 -
EY -146.23 -8.80 -8.60 -7.52 1.00 2.73 4.17 -
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.68 0.38 0.51 0.60 0.62 0.92 0.97 -21.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 27/05/15 24/02/15 26/11/14 22/08/14 -
Price 0.56 0.825 0.795 1.06 1.38 1.40 1.77 -
P/RPS 2.32 3.50 3.62 5.12 5.40 5.35 6.65 -50.34%
P/EPS -0.48 -10.66 -9.06 -11.65 113.55 30.94 23.98 -
EY -210.21 -9.38 -11.04 -8.58 0.88 3.23 4.17 -
DY 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 0.47 0.36 0.40 0.52 0.71 0.77 0.97 -38.22%

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