[MAYBULK] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -0.11%
YoY- -3405.31%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 225,505 226,095 240,469 243,256 241,501 236,322 232,433 -1.98%
PBT -496,298 -1,233,610 -1,216,679 -1,197,833 -1,196,248 -80,456 -68,755 271.27%
Tax -822 -857 -1,222 -1,056 -1,115 -1,001 -944 -8.77%
NP -497,120 -1,234,467 -1,217,901 -1,198,889 -1,197,363 -81,457 -69,699 268.33%
-
NP to SH -491,306 -1,214,305 -1,197,692 -1,178,486 -1,177,153 -79,850 -68,625 269.25%
-
Tax Rate - - - - - - - -
Total Cost 722,625 1,460,562 1,458,370 1,442,145 1,438,864 317,779 302,132 78.37%
-
Net Worth 708,899 1,019,400 1,036,800 1,099,699 1,179,600 2,295,500 2,009,200 -49.91%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 10,000 10,000 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 708,899 1,019,400 1,036,800 1,099,699 1,179,600 2,295,500 2,009,200 -49.91%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -220.45% -545.99% -506.47% -492.85% -495.80% -34.47% -29.99% -
ROE -69.31% -119.12% -115.52% -107.16% -99.79% -3.48% -3.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.55 22.61 24.05 24.33 24.15 23.63 23.24 -1.98%
EPS -49.13 -121.43 -119.77 -117.85 -117.72 -7.99 -6.86 269.33%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.7089 1.0194 1.0368 1.0997 1.1796 2.2955 2.0092 -49.91%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.69 22.75 24.20 24.48 24.30 23.78 23.39 -1.99%
EPS -49.44 -122.19 -120.52 -118.59 -118.45 -8.03 -6.91 269.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 1.01 -
NAPS 0.7133 1.0258 1.0433 1.1066 1.187 2.3099 2.0218 -49.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.705 0.78 0.86 0.775 0.805 0.88 1.02 -
P/RPS 3.13 3.45 3.58 3.19 3.33 3.72 4.39 -20.10%
P/EPS -1.43 -0.64 -0.72 -0.66 -0.68 -11.02 -14.86 -78.85%
EY -69.69 -155.68 -139.27 -152.06 -146.23 -9.07 -6.73 371.73%
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.98 -
P/NAPS 0.99 0.77 0.83 0.70 0.68 0.38 0.51 55.29%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 17/08/16 24/05/16 29/02/16 25/11/15 25/08/15 -
Price 0.725 0.755 0.80 0.795 0.56 0.825 0.795 -
P/RPS 3.22 3.34 3.33 3.27 2.32 3.49 3.42 -3.92%
P/EPS -1.48 -0.62 -0.67 -0.67 -0.48 -10.33 -11.58 -74.46%
EY -67.77 -160.84 -149.71 -148.24 -210.21 -9.68 -8.63 292.61%
DY 0.00 0.00 0.00 0.00 0.00 1.21 1.26 -
P/NAPS 1.02 0.74 0.77 0.72 0.47 0.36 0.40 86.12%

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