[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -116.32%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 156,320 186,468 209,088 256,344 217,052 259,844 214,000 -5.09%
PBT 33,868 60,128 191,208 -42,364 -56,156 -130,356 -98,816 -
Tax -100 -96 -596 -664 -676 -1,000 -1,000 -31.85%
NP 33,768 60,032 190,612 -43,028 -56,832 -131,356 -99,816 -
-
NP to SH 33,768 60,032 190,612 -43,048 -57,372 -132,824 -96,328 -
-
Tax Rate 0.30% 0.16% 0.31% - - - - -
Total Cost 122,552 126,436 18,476 299,372 273,884 391,200 313,816 -14.49%
-
Net Worth 479,900 295,399 364,499 380,600 502,799 671,100 1,099,699 -12.90%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 479,900 295,399 364,499 380,600 502,799 671,100 1,099,699 -12.90%
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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 21.60% 32.19% 91.16% -16.79% -26.18% -50.55% -46.64% -
ROE 7.04% 20.32% 52.29% -11.31% -11.41% -19.79% -8.76% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.63 18.65 20.91 25.63 21.71 25.98 21.40 -5.09%
EPS 3.36 6.00 19.08 -4.32 -5.72 -13.28 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.2954 0.3645 0.3806 0.5028 0.6711 1.0997 -12.90%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.63 18.65 20.91 25.63 21.71 25.98 21.40 -5.09%
EPS 3.36 6.00 19.08 -4.32 -5.72 -13.28 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.2954 0.3645 0.3806 0.5028 0.6711 1.0997 -12.90%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.495 0.52 0.28 0.535 0.68 0.85 0.775 -
P/RPS 3.17 2.79 1.34 2.09 3.13 3.27 3.62 -2.18%
P/EPS 14.66 8.66 1.47 -12.43 -11.85 -6.40 -8.05 -
EY 6.82 11.54 68.08 -8.05 -8.44 -15.63 -12.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.76 0.77 1.41 1.35 1.27 0.70 6.64%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 19/05/21 19/05/20 30/05/19 14/05/18 15/05/17 24/05/16 -
Price 0.50 0.635 0.34 0.555 0.775 0.81 0.795 -
P/RPS 3.20 3.41 1.63 2.17 3.57 3.12 3.71 -2.43%
P/EPS 14.81 10.58 1.78 -12.89 -13.51 -6.10 -8.25 -
EY 6.75 9.45 56.06 -7.76 -7.40 -16.40 -12.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.15 0.93 1.46 1.54 1.21 0.72 6.31%

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