[MAYBULK] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -102.65%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 58,011 67,149 68,747 64,086 69,044 58,179 57,488 0.60%
PBT 12,041 -966 -6,583 -10,591 406,913 23,050 -151,124 -
Tax -363 -328 -358 -166 -485 -5 -189 54.32%
NP 11,678 -1,294 -6,941 -10,757 406,428 23,045 -151,313 -
-
NP to SH 11,678 -1,294 -6,941 -10,762 406,436 23,017 -151,272 -
-
Tax Rate 3.01% - - - 0.12% 0.02% - -
Total Cost 46,333 68,443 75,688 74,843 -337,384 35,134 208,801 -63.24%
-
Net Worth 354,799 381,700 382,499 380,600 393,099 389,499 359,200 -0.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 354,799 381,700 382,499 380,600 393,099 389,499 359,200 -0.81%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 20.13% -1.93% -10.10% -16.79% 588.65% 39.61% -263.21% -
ROE 3.29% -0.34% -1.81% -2.83% 103.39% 5.91% -42.11% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.80 6.71 6.87 6.41 6.90 5.82 5.75 0.57%
EPS 1.17 -0.13 -0.69 -1.08 40.64 2.30 -15.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3817 0.3825 0.3806 0.3931 0.3895 0.3592 -0.81%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 5.84 6.76 6.92 6.45 6.95 5.85 5.78 0.68%
EPS 1.18 -0.13 -0.70 -1.08 40.90 2.32 -15.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.357 0.3841 0.3849 0.383 0.3956 0.3919 0.3614 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.55 0.62 0.52 0.535 0.56 0.515 0.555 -
P/RPS 9.48 9.23 7.56 8.35 8.11 8.85 9.65 -1.17%
P/EPS 47.10 -479.13 -74.92 -49.71 1.38 22.37 -3.67 -
EY 2.12 -0.21 -1.33 -2.01 72.58 4.47 -27.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.36 1.41 1.42 1.32 1.55 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 28/11/18 23/08/18 -
Price 0.45 0.62 0.56 0.555 0.595 0.595 0.58 -
P/RPS 7.76 9.23 8.15 8.66 8.62 10.23 10.09 -16.01%
P/EPS 38.53 -479.13 -80.68 -51.57 1.46 25.85 -3.83 -
EY 2.60 -0.21 -1.24 -1.94 68.31 3.87 -26.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.62 1.46 1.46 1.51 1.53 1.61 -14.59%

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