[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 106.81%
YoY- 155.57%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 259,844 214,000 206,980 286,864 241,376 287,964 458,300 -9.01%
PBT -130,356 -98,816 -92,476 92,940 37,216 124,808 213,920 -
Tax -1,000 -1,000 -1,236 -1,092 -960 -1,444 -1,552 -7.05%
NP -131,356 -99,816 -93,712 91,848 36,256 123,364 212,368 -
-
NP to SH -132,824 -96,328 -90,996 92,096 36,036 123,744 210,632 -
-
Tax Rate - - - 1.17% 2.58% 1.16% 0.73% -
Total Cost 391,200 313,816 300,692 195,016 205,120 164,600 245,932 8.03%
-
Net Worth 671,100 1,099,699 2,020,299 1,875,000 1,753,900 1,695,799 1,712,534 -14.44%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 671,100 1,099,699 2,020,299 1,875,000 1,753,900 1,695,799 1,712,534 -14.44%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 999,203 0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -50.55% -46.64% -45.28% 32.02% 15.02% 42.84% 46.34% -
ROE -19.79% -8.76% -4.50% 4.91% 2.05% 7.30% 12.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.98 21.40 20.70 28.69 24.14 28.80 45.87 -9.03%
EPS -13.28 -9.64 -9.08 9.20 3.60 12.36 21.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 1.0997 2.0203 1.875 1.7539 1.6958 1.7139 -14.45%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.15 21.53 20.83 28.87 24.29 28.98 46.12 -9.01%
EPS -13.37 -9.69 -9.16 9.27 3.63 12.45 21.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 1.1066 2.0329 1.8867 1.7649 1.7064 1.7232 -14.44%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.85 0.775 1.21 2.05 1.63 1.71 2.78 -
P/RPS 3.27 3.62 5.85 7.15 6.75 5.94 6.06 -9.76%
P/EPS -6.40 -8.05 -13.30 22.26 45.23 13.82 13.19 -
EY -15.63 -12.43 -7.52 4.49 2.21 7.24 7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.70 0.60 1.09 0.93 1.01 1.62 -3.97%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 15/05/17 24/05/16 27/05/15 28/05/14 29/05/13 31/05/12 25/05/11 -
Price 0.81 0.795 1.06 1.75 1.62 1.62 2.26 -
P/RPS 3.12 3.71 5.12 6.10 6.71 5.63 4.93 -7.33%
P/EPS -6.10 -8.25 -11.65 19.00 44.96 13.09 10.72 -
EY -16.40 -12.12 -8.58 5.26 2.22 7.64 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.72 0.52 0.93 0.92 0.96 1.32 -1.43%

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