[MAYBULK] YoY Annualized Quarter 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- 11.77%
YoY- -271.12%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 226,573 268,084 215,132 235,673 261,542 251,908 268,305 -2.77%
PBT -189,484 -79,133 -128,150 -78,334 53,384 41,789 65,428 -
Tax -484 -992 -780 -1,124 -953 -1,360 -724 -6.48%
NP -189,968 -80,125 -128,930 -79,458 52,430 40,429 64,704 -
-
NP to SH -190,130 -82,374 -126,960 -77,424 45,246 40,868 65,214 -
-
Tax Rate - - - - 1.79% 3.25% 1.11% -
Total Cost 416,541 348,209 344,062 315,131 209,112 211,478 203,601 12.66%
-
Net Worth 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 -21.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 -21.93%
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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -83.84% -29.89% -59.93% -33.72% 20.05% 16.05% 24.12% -
ROE -48.81% -13.57% -12.45% -3.37% 2.50% 2.23% 3.79% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.66 26.81 21.51 23.57 26.15 25.19 26.83 -2.77%
EPS -19.01 -8.24 -12.69 -7.75 4.52 4.09 6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 -21.93%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.80 26.98 21.65 23.71 26.32 25.35 27.00 -2.77%
EPS -19.13 -8.29 -12.78 -7.79 4.55 4.11 6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3919 0.611 1.0258 2.3099 1.8179 1.8439 1.7325 -21.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.515 0.815 0.78 0.88 1.66 1.84 1.38 -
P/RPS 2.27 3.04 3.63 3.73 6.35 7.30 5.14 -12.72%
P/EPS -2.71 -9.89 -6.14 -11.37 36.69 45.02 21.16 -
EY -36.92 -10.11 -16.28 -8.80 2.73 2.22 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.34 0.77 0.38 0.92 1.00 0.80 8.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 25/11/16 25/11/15 26/11/14 27/11/13 27/11/12 -
Price 0.595 0.84 0.755 0.825 1.40 1.72 1.31 -
P/RPS 2.63 3.13 3.51 3.50 5.35 6.83 4.88 -9.78%
P/EPS -3.13 -10.20 -5.95 -10.66 30.94 42.09 20.09 -
EY -31.95 -9.81 -16.82 -9.38 3.23 2.38 4.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.38 0.74 0.36 0.77 0.94 0.76 12.36%

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