[MAYBULK] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 388.88%
YoY- -68.51%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 207,044 211,890 200,482 186,468 175,986 178,657 182,670 8.68%
PBT 192,669 214,334 94,216 60,128 -20,679 38,796 70,022 95.99%
Tax -136 -150 -90 -96 -102 -130 -124 6.33%
NP 192,533 214,184 94,126 60,032 -20,781 38,665 69,898 96.13%
-
NP to SH 192,533 214,184 94,126 60,032 -20,781 38,665 69,898 96.13%
-
Tax Rate 0.07% 0.07% 0.10% 0.16% - 0.34% 0.18% -
Total Cost 14,511 -2,293 106,356 126,436 196,767 139,992 112,772 -74.41%
-
Net Worth 466,300 433,200 322,800 295,399 274,300 333,700 352,600 20.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 466,300 433,200 322,800 295,399 274,300 333,700 352,600 20.42%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 92.99% 101.08% 46.95% 32.19% -11.81% 21.64% 38.26% -
ROE 41.29% 49.44% 29.16% 20.32% -7.58% 11.59% 19.82% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.70 21.19 20.05 18.65 17.60 17.87 18.27 8.65%
EPS 19.25 21.41 9.42 6.00 -2.08 3.87 6.98 96.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4663 0.4332 0.3228 0.2954 0.2743 0.3337 0.3526 20.42%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.70 21.19 20.05 18.65 17.60 17.87 18.27 8.65%
EPS 19.25 21.41 9.42 6.00 -2.08 3.87 6.98 96.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4663 0.4332 0.3228 0.2954 0.2743 0.3337 0.3526 20.42%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.525 0.73 0.72 0.52 0.54 0.375 0.405 -
P/RPS 2.54 3.45 3.59 2.79 3.07 2.10 2.22 9.36%
P/EPS 2.73 3.41 7.65 8.66 -25.99 9.70 5.79 -39.33%
EY 36.67 29.34 13.07 11.54 -3.85 10.31 17.26 65.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.69 2.23 1.76 1.97 1.12 1.15 -1.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 22/11/21 13/08/21 19/05/21 24/02/21 24/11/20 25/08/20 -
Price 0.54 0.60 0.71 0.635 0.51 0.49 0.38 -
P/RPS 2.61 2.83 3.54 3.41 2.90 2.74 2.08 16.28%
P/EPS 2.80 2.80 7.54 10.58 -24.54 12.67 5.44 -35.69%
EY 35.65 35.70 13.26 9.45 -4.07 7.89 18.39 55.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.39 2.20 2.15 1.86 1.47 1.08 4.86%

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