[MAYBULK] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -736.64%
YoY- -526.27%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 58,677 53,624 46,617 41,993 42,658 39,063 52,272 8.00%
PBT 113,643 32,076 15,032 -49,776 -5,914 -12,791 47,802 78.03%
Tax -68 -21 -24 -4 -36 87 -149 -40.69%
NP 113,575 32,055 15,008 -49,780 -5,950 -12,704 47,653 78.33%
-
NP to SH 113,575 32,055 15,008 -49,780 -5,950 -12,704 47,653 78.33%
-
Tax Rate 0.06% 0.07% 0.16% - - - 0.31% -
Total Cost -54,898 21,569 31,609 91,773 48,608 51,767 4,619 -
-
Net Worth 433,200 322,800 295,399 274,300 333,700 352,600 364,499 12.18%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 433,200 322,800 295,399 274,300 333,700 352,600 364,499 12.18%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 193.56% 59.78% 32.19% -118.54% -13.95% -32.52% 91.16% -
ROE 26.22% 9.93% 5.08% -18.15% -1.78% -3.60% 13.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.87 5.36 4.66 4.20 4.27 3.91 5.23 7.99%
EPS 11.36 3.21 1.50 -4.98 -0.60 -1.27 4.77 78.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4332 0.3228 0.2954 0.2743 0.3337 0.3526 0.3645 12.18%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.87 5.36 4.66 4.20 4.27 3.91 5.23 7.99%
EPS 11.36 3.21 1.50 -4.98 -0.60 -1.27 4.77 78.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4332 0.3228 0.2954 0.2743 0.3337 0.3526 0.3645 12.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.73 0.72 0.52 0.54 0.375 0.405 0.28 -
P/RPS 12.44 13.43 11.15 12.86 8.79 10.37 5.36 75.20%
P/EPS 6.43 22.46 34.65 -10.85 -63.03 -31.88 5.88 6.13%
EY 15.56 4.45 2.89 -9.22 -1.59 -3.14 17.02 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.23 1.76 1.97 1.12 1.15 0.77 68.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 13/08/21 19/05/21 24/02/21 24/11/20 25/08/20 19/05/20 -
Price 0.60 0.71 0.635 0.51 0.49 0.38 0.34 -
P/RPS 10.23 13.24 13.62 12.14 11.49 9.73 6.50 35.26%
P/EPS 5.28 22.15 42.31 -10.25 -82.35 -29.91 7.13 -18.13%
EY 18.93 4.51 2.36 -9.76 -1.21 -3.34 14.02 22.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.20 2.15 1.86 1.47 1.08 0.93 30.69%

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