[MAYBULK] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 308.06%
YoY- 542.79%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 41,993 42,658 39,063 52,272 58,011 67,149 68,747 -27.90%
PBT -49,776 -5,914 -12,791 47,802 12,041 -966 -6,583 282.88%
Tax -4 -36 87 -149 -363 -328 -358 -94.93%
NP -49,780 -5,950 -12,704 47,653 11,678 -1,294 -6,941 269.68%
-
NP to SH -49,780 -5,950 -12,704 47,653 11,678 -1,294 -6,941 269.68%
-
Tax Rate - - - 0.31% 3.01% - - -
Total Cost 91,773 48,608 51,767 4,619 46,333 68,443 75,688 13.64%
-
Net Worth 274,300 333,700 352,600 364,499 354,799 381,700 382,499 -19.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 274,300 333,700 352,600 364,499 354,799 381,700 382,499 -19.80%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -118.54% -13.95% -32.52% 91.16% 20.13% -1.93% -10.10% -
ROE -18.15% -1.78% -3.60% 13.07% 3.29% -0.34% -1.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.20 4.27 3.91 5.23 5.80 6.71 6.87 -27.86%
EPS -4.98 -0.60 -1.27 4.77 1.17 -0.13 -0.69 271.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.3337 0.3526 0.3645 0.3548 0.3817 0.3825 -19.80%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.23 4.29 3.93 5.26 5.84 6.76 6.92 -27.86%
EPS -5.01 -0.60 -1.28 4.80 1.18 -0.13 -0.70 269.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.3358 0.3548 0.3668 0.357 0.3841 0.3849 -19.80%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.54 0.375 0.405 0.28 0.55 0.62 0.52 -
P/RPS 12.86 8.79 10.37 5.36 9.48 9.23 7.56 42.27%
P/EPS -10.85 -63.03 -31.88 5.88 47.10 -479.13 -74.92 -72.26%
EY -9.22 -1.59 -3.14 17.02 2.12 -0.21 -1.33 261.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.12 1.15 0.77 1.55 1.62 1.36 27.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 25/08/20 19/05/20 25/02/20 19/11/19 14/08/19 -
Price 0.51 0.49 0.38 0.34 0.45 0.62 0.56 -
P/RPS 12.14 11.49 9.73 6.50 7.76 9.23 8.15 30.27%
P/EPS -10.25 -82.35 -29.91 7.13 38.53 -479.13 -80.68 -74.56%
EY -9.76 -1.21 -3.34 14.02 2.60 -0.21 -1.24 293.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.47 1.08 0.93 1.27 1.62 1.46 17.43%

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