[MAYBULK] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -63.83%
YoY- 72.53%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 175,986 257,993 238,974 272,582 225,505 241,501 255,724 -6.03%
PBT -20,679 -6,099 264,800 -128,992 -496,298 -1,196,248 18,333 -
Tax -102 -1,215 -848 -1,106 -822 -1,115 -873 -30.05%
NP -20,781 -7,314 263,952 -130,098 -497,120 -1,197,363 17,460 -
-
NP to SH -20,781 -7,319 263,838 -134,954 -491,306 -1,177,153 12,153 -
-
Tax Rate - - 0.32% - - - 4.76% -
Total Cost 196,767 265,307 -24,978 402,680 722,625 1,438,864 238,264 -3.13%
-
Net Worth 274,300 354,799 393,099 525,799 708,899 1,179,600 1,952,499 -27.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 10,000 -
Div Payout % - - - - - - 82.28% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 274,300 354,799 393,099 525,799 708,899 1,179,600 1,952,499 -27.87%
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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -11.81% -2.83% 110.45% -47.73% -220.45% -495.80% 6.83% -
ROE -7.58% -2.06% 67.12% -25.67% -69.31% -99.79% 0.62% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.60 25.80 23.90 27.26 22.55 24.15 25.57 -6.03%
EPS -2.08 -0.73 26.38 -13.50 -49.13 -117.72 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2743 0.3548 0.3931 0.5258 0.7089 1.1796 1.9525 -27.87%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.71 25.96 24.05 27.43 22.69 24.30 25.73 -6.03%
EPS -2.09 -0.74 26.55 -13.58 -49.44 -118.45 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
NAPS 0.276 0.357 0.3956 0.5291 0.7133 1.187 1.9647 -27.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.54 0.55 0.56 0.815 0.705 0.805 1.21 -
P/RPS 3.07 2.13 2.34 2.99 3.13 3.33 4.73 -6.94%
P/EPS -25.99 -75.15 2.12 -6.04 -1.43 -0.68 99.56 -
EY -3.85 -1.33 47.11 -16.56 -69.69 -146.23 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 1.97 1.55 1.42 1.55 0.99 0.68 0.62 21.22%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 25/02/19 26/02/18 23/02/17 29/02/16 24/02/15 -
Price 0.51 0.45 0.595 0.78 0.725 0.56 1.38 -
P/RPS 2.90 1.74 2.49 2.86 3.22 2.32 5.40 -9.83%
P/EPS -24.54 -61.48 2.26 -5.78 -1.48 -0.48 113.55 -
EY -4.07 -1.63 44.34 -17.30 -67.77 -210.21 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
P/NAPS 1.86 1.27 1.51 1.48 1.02 0.47 0.71 17.39%

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