[MAYBULK] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 65.87%
YoY- 155.57%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 59,567 62,983 61,458 71,716 57,813 62,820 65,767 -6.37%
PBT -21,705 -2,628 19,431 23,235 14,164 8,607 13,431 -
Tax -158 -266 -176 -273 -48 -493 -287 -32.75%
NP -21,863 -2,894 19,255 22,962 14,116 8,114 13,144 -
-
NP to SH -21,782 -2,969 13,880 23,024 13,881 8,542 13,100 -
-
Tax Rate - - 0.91% 1.17% 0.34% 5.73% 2.14% -
Total Cost 81,430 65,877 42,203 48,754 43,697 54,706 52,623 33.67%
-
Net Worth 1,952,499 1,806,599 1,822,499 1,875,000 1,858,700 1,832,399 1,739,199 7.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,000 - - - 30,000 - - -
Div Payout % 0.00% - - - 216.12% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,952,499 1,806,599 1,822,499 1,875,000 1,858,700 1,832,399 1,739,199 7.99%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -36.70% -4.59% 31.33% 32.02% 24.42% 12.92% 19.99% -
ROE -1.12% -0.16% 0.76% 1.23% 0.75% 0.47% 0.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.96 6.30 6.15 7.17 5.78 6.28 6.58 -6.36%
EPS -2.18 -0.30 1.39 2.30 1.39 0.85 1.31 -
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.9525 1.8066 1.8225 1.875 1.8587 1.8324 1.7392 7.99%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.96 6.30 6.15 7.17 5.78 6.28 6.58 -6.36%
EPS -2.18 -0.30 1.39 2.30 1.39 0.85 1.31 -
DPS 1.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.9525 1.8066 1.8225 1.875 1.8587 1.8324 1.7392 7.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.21 1.66 1.77 2.05 1.77 1.84 1.75 -
P/RPS 20.31 26.36 28.80 28.58 30.62 29.29 26.61 -16.44%
P/EPS -55.55 -559.11 127.52 89.04 127.51 215.41 133.59 -
EY -1.80 -0.18 0.78 1.12 0.78 0.46 0.75 -
DY 0.83 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.62 0.92 0.97 1.09 0.95 1.00 1.01 -27.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 26/11/14 22/08/14 28/05/14 27/02/14 27/11/13 21/08/13 -
Price 1.38 1.40 1.77 1.75 2.10 1.72 1.75 -
P/RPS 23.17 22.23 28.80 24.40 36.32 27.38 26.61 -8.79%
P/EPS -63.36 -471.54 127.52 76.01 151.29 201.36 133.59 -
EY -1.58 -0.21 0.78 1.32 0.66 0.50 0.75 -
DY 0.72 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.71 0.77 0.97 0.93 1.13 0.94 1.01 -20.88%

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