[MAYBULK] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 213.59%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 39,080 207,044 158,918 100,241 46,617 175,986 133,993 -56.05%
PBT 8,467 192,669 160,751 47,108 15,032 -20,679 29,097 -56.12%
Tax -25 -136 -113 -45 -24 -102 -98 -59.81%
NP 8,442 192,533 160,638 47,063 15,008 -20,781 28,999 -56.10%
-
NP to SH 8,442 192,533 160,638 47,063 15,008 -20,781 28,999 -56.10%
-
Tax Rate 0.30% 0.07% 0.07% 0.10% 0.16% - 0.34% -
Total Cost 30,638 14,511 -1,720 53,178 31,609 196,767 104,994 -56.03%
-
Net Worth 479,900 466,300 433,200 322,800 295,399 274,300 333,700 27.43%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 479,900 466,300 433,200 322,800 295,399 274,300 333,700 27.43%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 21.60% 92.99% 101.08% 46.95% 32.19% -11.81% 21.64% -
ROE 1.76% 41.29% 37.08% 14.58% 5.08% -7.58% 8.69% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.91 20.70 15.89 10.02 4.66 17.60 13.40 -56.04%
EPS 0.84 19.25 16.06 4.71 1.50 -2.08 2.90 -56.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.4663 0.4332 0.3228 0.2954 0.2743 0.3337 27.43%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.93 20.83 15.99 10.09 4.69 17.71 13.48 -56.06%
EPS 0.85 19.37 16.16 4.74 1.51 -2.09 2.92 -56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.4692 0.4359 0.3248 0.2972 0.276 0.3358 27.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.495 0.525 0.73 0.72 0.52 0.54 0.375 -
P/RPS 12.67 2.54 4.59 7.18 11.15 3.07 2.80 173.82%
P/EPS 58.64 2.73 4.54 15.30 34.65 -25.99 12.93 174.23%
EY 1.71 36.67 22.01 6.54 2.89 -3.85 7.73 -63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.69 2.23 1.76 1.97 1.12 -5.43%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 22/11/21 13/08/21 19/05/21 24/02/21 24/11/20 -
Price 0.50 0.54 0.60 0.71 0.635 0.51 0.49 -
P/RPS 12.79 2.61 3.78 7.08 13.62 2.90 3.66 130.45%
P/EPS 59.23 2.80 3.74 15.09 42.31 -24.54 16.90 130.90%
EY 1.69 35.65 26.77 6.63 2.36 -4.07 5.92 -56.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.16 1.39 2.20 2.15 1.86 1.47 -20.61%

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