[MAYBULK] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -121.04%
YoY- 45.5%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 248,797 238,974 241,449 248,678 261,884 272,582 265,219 -4.17%
PBT 268,248 264,800 -211,755 -252,178 -110,442 -128,992 -459,535 -
Tax -845 -848 -725 -940 -1,025 -1,106 -981 -9.47%
NP 267,403 263,952 -212,480 -253,118 -111,467 -130,098 -460,516 -
-
NP to SH 267,419 263,838 -215,771 -256,609 -116,091 -134,954 -457,867 -
-
Tax Rate 0.32% 0.32% - - - - - -
Total Cost -18,606 -24,978 453,929 501,796 373,351 402,680 725,735 -
-
Net Worth 380,600 393,099 389,499 359,200 502,799 525,799 607,200 -26.77%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 380,600 393,099 389,499 359,200 502,799 525,799 607,200 -26.77%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 107.48% 110.45% -88.00% -101.79% -42.56% -47.73% -173.64% -
ROE 70.26% 67.12% -55.40% -71.44% -23.09% -25.67% -75.41% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.88 23.90 24.14 24.87 26.19 27.26 26.52 -4.17%
EPS 26.74 26.38 -21.58 -25.66 -11.61 -13.50 -45.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3931 0.3895 0.3592 0.5028 0.5258 0.6072 -26.77%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 25.04 24.05 24.30 25.02 26.35 27.43 26.69 -4.16%
EPS 26.91 26.55 -21.71 -25.82 -11.68 -13.58 -46.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.383 0.3956 0.3919 0.3614 0.5059 0.5291 0.611 -26.77%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.535 0.56 0.515 0.555 0.68 0.815 0.815 -
P/RPS 2.15 2.34 2.13 2.23 2.60 2.99 3.07 -21.15%
P/EPS 2.00 2.12 -2.39 -2.16 -5.86 -6.04 -1.78 -
EY 49.98 47.11 -41.90 -46.24 -17.07 -16.56 -56.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 1.32 1.55 1.35 1.55 1.34 3.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 25/02/19 28/11/18 23/08/18 14/05/18 26/02/18 21/11/17 -
Price 0.555 0.595 0.595 0.58 0.775 0.78 0.84 -
P/RPS 2.23 2.49 2.46 2.33 2.96 2.86 3.17 -20.91%
P/EPS 2.08 2.26 -2.76 -2.26 -6.68 -5.78 -1.83 -
EY 48.18 44.34 -36.26 -44.24 -14.98 -17.30 -54.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.51 1.53 1.61 1.54 1.48 1.38 3.83%

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