[MAYBULK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -16.36%
YoY- -266.99%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 240,469 243,256 241,501 236,322 232,433 235,753 255,724 -4.02%
PBT -1,216,679 -1,197,833 -1,196,248 -80,456 -68,755 -28,021 18,333 -
Tax -1,222 -1,056 -1,115 -1,001 -944 -909 -873 25.15%
NP -1,217,901 -1,198,889 -1,197,363 -81,457 -69,699 -28,930 17,460 -
-
NP to SH -1,197,692 -1,178,486 -1,177,153 -79,850 -68,625 -33,620 12,153 -
-
Tax Rate - - - - - - 4.76% -
Total Cost 1,458,370 1,442,145 1,438,864 317,779 302,132 264,683 238,264 234.98%
-
Net Worth 1,036,800 1,099,699 1,179,600 2,295,500 2,009,200 2,020,299 1,952,499 -34.45%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 10,000 10,000 10,000 10,000 -
Div Payout % - - - 0.00% 0.00% 0.00% 82.28% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,036,800 1,099,699 1,179,600 2,295,500 2,009,200 2,020,299 1,952,499 -34.45%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -506.47% -492.85% -495.80% -34.47% -29.99% -12.27% 6.83% -
ROE -115.52% -107.16% -99.79% -3.48% -3.42% -1.66% 0.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.05 24.33 24.15 23.63 23.24 23.58 25.57 -4.00%
EPS -119.77 -117.85 -117.72 -7.99 -6.86 -3.36 1.22 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.0368 1.0997 1.1796 2.2955 2.0092 2.0203 1.9525 -34.45%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.05 24.33 24.15 23.63 23.24 23.58 25.57 -4.00%
EPS -119.77 -117.85 -117.72 -7.99 -6.86 -3.36 1.22 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.0368 1.0997 1.1796 2.2955 2.0092 2.0203 1.9525 -34.45%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.86 0.775 0.805 0.88 1.02 1.21 1.21 -
P/RPS 3.58 3.19 3.33 3.72 4.39 5.13 4.73 -16.96%
P/EPS -0.72 -0.66 -0.68 -11.02 -14.86 -35.99 99.56 -
EY -139.27 -152.06 -146.23 -9.07 -6.73 -2.78 1.00 -
DY 0.00 0.00 0.00 1.14 0.98 0.83 0.83 -
P/NAPS 0.83 0.70 0.68 0.38 0.51 0.60 0.62 21.48%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 24/05/16 29/02/16 25/11/15 25/08/15 27/05/15 24/02/15 -
Price 0.80 0.795 0.56 0.825 0.795 1.06 1.38 -
P/RPS 3.33 3.27 2.32 3.49 3.42 4.50 5.40 -27.57%
P/EPS -0.67 -0.67 -0.48 -10.33 -11.58 -31.53 113.55 -
EY -149.71 -148.24 -210.21 -9.68 -8.63 -3.17 0.88 -
DY 0.00 0.00 0.00 1.21 1.26 0.94 0.72 -
P/NAPS 0.77 0.72 0.47 0.36 0.40 0.52 0.71 5.56%

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