[MAYBULK] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 33.81%
YoY- 31.75%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 182,670 265,666 223,502 271,310 217,702 219,766 266,348 -6.08%
PBT 70,022 -34,348 -330,326 -83,954 -129,706 -88,844 85,332 -3.23%
Tax -124 -1,048 -716 -1,048 -1,254 -1,040 -898 -28.08%
NP 69,898 -35,396 -331,042 -85,002 -130,960 -89,884 84,434 -3.09%
-
NP to SH 69,898 -35,406 -331,230 -87,920 -128,826 -87,748 73,808 -0.90%
-
Tax Rate 0.18% - - - - - 1.05% -
Total Cost 112,772 301,062 554,544 356,312 348,662 309,650 181,914 -7.65%
-
Net Worth 352,600 382,499 359,200 629,899 1,036,800 2,009,200 1,822,499 -23.93%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 352,600 382,499 359,200 629,899 1,036,800 2,009,200 1,822,499 -23.93%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 38.26% -13.32% -148.12% -31.33% -60.16% -40.90% 31.70% -
ROE 19.82% -9.26% -92.21% -13.96% -12.43% -4.37% 4.05% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.27 26.57 22.35 27.13 21.77 21.98 26.63 -6.08%
EPS 6.98 -3.54 -33.12 -8.80 -12.88 -8.78 7.38 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3825 0.3592 0.6299 1.0368 2.0092 1.8225 -23.93%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.27 26.57 22.35 27.13 21.77 21.98 26.63 -6.08%
EPS 6.98 -3.54 -33.12 -8.80 -12.88 -8.78 7.38 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3825 0.3592 0.6299 1.0368 2.0092 1.8225 -23.93%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.405 0.52 0.555 0.75 0.86 1.02 1.77 -
P/RPS 2.22 1.96 2.48 2.76 3.95 4.64 6.65 -16.69%
P/EPS 5.79 -14.69 -1.68 -8.53 -6.68 -11.62 23.98 -21.07%
EY 17.26 -6.81 -59.68 -11.72 -14.98 -8.60 4.17 26.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.36 1.55 1.19 0.83 0.51 0.97 2.87%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 14/08/19 23/08/18 22/08/17 17/08/16 25/08/15 22/08/14 -
Price 0.38 0.56 0.58 0.785 0.80 0.795 1.77 -
P/RPS 2.08 2.11 2.60 2.89 3.67 3.62 6.65 -17.59%
P/EPS 5.44 -15.82 -1.75 -8.93 -6.21 -9.06 23.98 -21.88%
EY 18.39 -6.32 -57.11 -11.20 -16.10 -11.04 4.17 28.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.46 1.61 1.25 0.77 0.40 0.97 1.80%

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