[MAYBULK] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
14-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -64.5%
YoY- 89.31%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 52,272 257,993 199,982 132,833 64,086 238,974 169,930 -54.39%
PBT 47,802 -6,099 -18,140 -17,174 -10,591 264,800 -142,113 -
Tax -149 -1,215 -852 -524 -166 -848 -363 -44.73%
NP 47,653 -7,314 -18,992 -17,698 -10,757 263,952 -142,476 -
-
NP to SH 47,653 -7,319 -18,997 -17,703 -10,762 263,838 -142,598 -
-
Tax Rate 0.31% - - - - 0.32% - -
Total Cost 4,619 265,307 218,974 150,531 74,843 -24,978 312,406 -93.96%
-
Net Worth 364,499 354,799 381,700 382,499 380,600 393,099 389,499 -4.32%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 364,499 354,799 381,700 382,499 380,600 393,099 389,499 -4.32%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 91.16% -2.83% -9.50% -13.32% -16.79% 110.45% -83.84% -
ROE 13.07% -2.06% -4.98% -4.63% -2.83% 67.12% -36.61% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.23 25.80 20.00 13.28 6.41 23.90 16.99 -54.37%
EPS 4.77 -0.73 -1.90 -1.77 -1.08 26.38 -14.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3645 0.3548 0.3817 0.3825 0.3806 0.3931 0.3895 -4.32%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.26 25.96 20.12 13.37 6.45 24.05 17.10 -54.39%
EPS 4.80 -0.74 -1.91 -1.78 -1.08 26.55 -14.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3668 0.357 0.3841 0.3849 0.383 0.3956 0.3919 -4.31%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.28 0.55 0.62 0.52 0.535 0.56 0.515 -
P/RPS 5.36 2.13 3.10 3.91 8.35 2.34 3.03 46.21%
P/EPS 5.88 -75.15 -32.64 -29.37 -49.71 2.12 -3.61 -
EY 17.02 -1.33 -3.06 -3.40 -2.01 47.11 -27.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.55 1.62 1.36 1.41 1.42 1.32 -30.16%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 28/11/18 -
Price 0.34 0.45 0.62 0.56 0.555 0.595 0.595 -
P/RPS 6.50 1.74 3.10 4.22 8.66 2.49 3.50 51.03%
P/EPS 7.13 -61.48 -32.64 -31.63 -51.57 2.26 -4.17 -
EY 14.02 -1.63 -3.06 -3.16 -1.94 44.34 -23.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.62 1.46 1.46 1.51 1.53 -28.22%

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