[MAYBULK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 93.24%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 272,582 201,063 135,655 64,961 225,505 161,349 108,851 84.09%
PBT -128,992 -59,350 -41,977 -32,589 -496,298 -96,113 -64,853 57.95%
Tax -1,106 -744 -524 -250 -822 -585 -627 45.83%
NP -130,098 -60,094 -42,501 -32,839 -497,120 -96,698 -65,480 57.84%
-
NP to SH -134,954 -61,781 -43,960 -33,206 -491,306 -95,220 -64,413 63.51%
-
Tax Rate - - - - - - - -
Total Cost 402,680 261,157 178,156 97,800 722,625 258,047 174,331 74.47%
-
Net Worth 525,799 607,200 629,899 671,100 708,899 1,019,400 1,036,800 -36.32%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 525,799 607,200 629,899 671,100 708,899 1,019,400 1,036,800 -36.32%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -47.73% -29.89% -31.33% -50.55% -220.45% -59.93% -60.16% -
ROE -25.67% -10.17% -6.98% -4.95% -69.31% -9.34% -6.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.26 20.11 13.57 6.50 22.55 16.13 10.89 84.05%
EPS -13.50 -6.18 -4.40 -3.32 -49.13 -9.52 -6.44 63.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.6072 0.6299 0.6711 0.7089 1.0194 1.0368 -36.32%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.26 20.11 13.57 6.50 22.55 16.13 10.89 84.05%
EPS -13.50 -6.18 -4.40 -3.32 -49.13 -9.52 -6.44 63.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.6072 0.6299 0.6711 0.7089 1.0194 1.0368 -36.32%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.815 0.815 0.75 0.85 0.705 0.78 0.86 -
P/RPS 2.99 4.05 5.53 13.08 3.13 4.83 7.90 -47.58%
P/EPS -6.04 -13.19 -17.06 -25.60 -1.43 -8.19 -13.35 -40.98%
EY -16.56 -7.58 -5.86 -3.91 -69.69 -12.21 -7.49 69.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.34 1.19 1.27 0.99 0.77 0.83 51.47%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 22/08/17 15/05/17 23/02/17 25/11/16 17/08/16 -
Price 0.78 0.84 0.785 0.81 0.725 0.755 0.80 -
P/RPS 2.86 4.18 5.79 12.47 3.22 4.68 7.35 -46.60%
P/EPS -5.78 -13.60 -17.86 -24.39 -1.48 -7.93 -12.42 -39.86%
EY -17.30 -7.35 -5.60 -4.10 -67.77 -12.61 -8.05 66.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.38 1.25 1.21 1.02 0.74 0.77 54.40%

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