[MAYBULK] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 83.78%
YoY- -119.12%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 199,507 207,044 200,911 184,892 170,331 175,986 192,004 2.59%
PBT 186,104 192,669 110,975 -8,582 -53,449 -20,679 41,138 173.78%
Tax -137 -136 -117 -85 23 -102 -461 -55.50%
NP 185,967 192,533 110,858 -8,667 -53,426 -20,781 40,677 175.71%
-
NP to SH 185,967 192,533 110,858 -8,667 -53,426 -20,781 40,677 175.71%
-
Tax Rate 0.07% 0.07% 0.11% - - - 1.12% -
Total Cost 13,540 14,511 90,053 193,559 223,757 196,767 151,327 -80.02%
-
Net Worth 479,900 466,300 433,200 322,800 295,399 274,300 333,700 27.43%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 479,900 466,300 433,200 322,800 295,399 274,300 333,700 27.43%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 93.21% 92.99% 55.18% -4.69% -31.37% -11.81% 21.19% -
ROE 38.75% 41.29% 25.59% -2.68% -18.09% -7.58% 12.19% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.95 20.70 20.09 18.49 17.03 17.60 19.20 2.58%
EPS 18.60 19.25 11.09 -0.87 -5.34 -2.08 4.07 175.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.4663 0.4332 0.3228 0.2954 0.2743 0.3337 27.43%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.08 20.83 20.22 18.60 17.14 17.71 19.32 2.60%
EPS 18.71 19.37 11.16 -0.87 -5.38 -2.09 4.09 175.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.4692 0.4359 0.3248 0.2972 0.276 0.3358 27.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.495 0.525 0.73 0.72 0.52 0.54 0.375 -
P/RPS 2.48 2.54 3.63 3.89 3.05 3.07 1.95 17.40%
P/EPS 2.66 2.73 6.59 -83.07 -9.73 -25.99 9.22 -56.37%
EY 37.57 36.67 15.19 -1.20 -10.27 -3.85 10.85 129.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.69 2.23 1.76 1.97 1.12 -5.43%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 22/11/21 13/08/21 19/05/21 24/02/21 24/11/20 -
Price 0.50 0.54 0.60 0.71 0.635 0.51 0.49 -
P/RPS 2.51 2.61 2.99 3.84 3.73 2.90 2.55 -1.04%
P/EPS 2.69 2.80 5.41 -81.92 -11.89 -24.54 12.05 -63.23%
EY 37.19 35.65 18.48 -1.22 -8.41 -4.07 8.30 172.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.16 1.39 2.20 2.15 1.86 1.47 -20.61%

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