[MAYBULK] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.31%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 178,657 266,642 226,573 268,084 215,132 235,673 261,542 -6.14%
PBT 38,796 -24,186 -189,484 -79,133 -128,150 -78,334 53,384 -5.17%
Tax -130 -1,136 -484 -992 -780 -1,124 -953 -28.23%
NP 38,665 -25,322 -189,968 -80,125 -128,930 -79,458 52,430 -4.94%
-
NP to SH 38,665 -25,329 -190,130 -82,374 -126,960 -77,424 45,246 -2.58%
-
Tax Rate 0.34% - - - - - 1.79% -
Total Cost 139,992 291,965 416,541 348,209 344,062 315,131 209,112 -6.46%
-
Net Worth 333,700 381,700 389,499 607,200 1,019,400 2,295,500 1,806,599 -24.51%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 333,700 381,700 389,499 607,200 1,019,400 2,295,500 1,806,599 -24.51%
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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 21.64% -9.50% -83.84% -29.89% -59.93% -33.72% 20.05% -
ROE 11.59% -6.64% -48.81% -13.57% -12.45% -3.37% 2.50% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.87 26.66 22.66 26.81 21.51 23.57 26.15 -6.14%
EPS 3.87 -2.53 -19.01 -8.24 -12.69 -7.75 4.52 -2.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3337 0.3817 0.3895 0.6072 1.0194 2.2955 1.8066 -24.51%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.98 26.83 22.80 26.98 21.65 23.71 26.32 -6.14%
EPS 3.89 -2.55 -19.13 -8.29 -12.78 -7.79 4.55 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3358 0.3841 0.3919 0.611 1.0258 2.3099 1.8179 -24.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.375 0.62 0.515 0.815 0.78 0.88 1.66 -
P/RPS 2.10 2.33 2.27 3.04 3.63 3.73 6.35 -16.82%
P/EPS 9.70 -24.48 -2.71 -9.89 -6.14 -11.37 36.69 -19.87%
EY 10.31 -4.09 -36.92 -10.11 -16.28 -8.80 2.73 24.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.62 1.32 1.34 0.77 0.38 0.92 3.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 19/11/19 28/11/18 21/11/17 25/11/16 25/11/15 26/11/14 -
Price 0.49 0.62 0.595 0.84 0.755 0.825 1.40 -
P/RPS 2.74 2.33 2.63 3.13 3.51 3.50 5.35 -10.54%
P/EPS 12.67 -24.48 -3.13 -10.20 -5.95 -10.66 30.94 -13.81%
EY 7.89 -4.09 -31.95 -9.81 -16.82 -9.38 3.23 16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.62 1.53 1.38 0.74 0.36 0.77 11.36%

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