[MAYBULK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.71%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 217,702 219,766 266,348 252,222 273,552 429,914 420,996 -10.40%
PBT -129,706 -88,844 85,332 45,470 64,250 153,000 173,690 -
Tax -1,254 -1,040 -898 -1,054 -1,260 -1,708 -2,012 -7.57%
NP -130,960 -89,884 84,434 44,416 62,990 151,292 171,678 -
-
NP to SH -128,826 -87,748 73,808 44,218 63,636 149,090 165,842 -
-
Tax Rate - - 1.05% 2.32% 1.96% 1.12% 1.16% -
Total Cost 348,662 309,650 181,914 207,806 210,562 278,622 249,318 5.74%
-
Net Worth 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,628,182 1,643,016 -7.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,628,182 1,643,016 -7.37%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,604 1,000,253 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -60.16% -40.90% 31.70% 17.61% 23.03% 35.19% 40.78% -
ROE -12.43% -4.37% 4.05% 2.54% 3.66% 9.16% 10.09% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.77 21.98 26.63 25.22 27.36 42.97 42.09 -10.39%
EPS -12.88 -8.78 7.38 4.42 6.36 14.90 16.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0368 2.0092 1.8225 1.7392 1.74 1.6272 1.6426 -7.37%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.91 22.11 26.80 25.38 27.53 43.26 42.36 -10.39%
EPS -12.96 -8.83 7.43 4.45 6.40 15.00 16.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0433 2.0218 1.8339 1.7501 1.7509 1.6384 1.6533 -7.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.86 1.02 1.77 1.75 1.59 2.12 2.84 -
P/RPS 3.95 4.64 6.65 6.94 5.81 4.93 6.75 -8.53%
P/EPS -6.68 -11.62 23.98 39.58 24.99 14.23 17.13 -
EY -14.98 -8.60 4.17 2.53 4.00 7.03 5.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.51 0.97 1.01 0.91 1.30 1.73 -11.51%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 25/08/15 22/08/14 21/08/13 23/08/12 24/08/11 24/08/10 -
Price 0.80 0.795 1.77 1.75 1.59 2.01 2.87 -
P/RPS 3.67 3.62 6.65 6.94 5.81 4.68 6.82 -9.80%
P/EPS -6.21 -9.06 23.98 39.58 24.99 13.49 17.31 -
EY -16.10 -11.04 4.17 2.53 4.00 7.41 5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.40 0.97 1.01 0.91 1.24 1.75 -12.77%

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