[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 145.41%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 108,851 109,883 133,174 126,111 136,776 214,957 210,498 -10.40%
PBT -64,853 -44,422 42,666 22,735 32,125 76,500 86,845 -
Tax -627 -520 -449 -527 -630 -854 -1,006 -7.57%
NP -65,480 -44,942 42,217 22,208 31,495 75,646 85,839 -
-
NP to SH -64,413 -43,874 36,904 22,109 31,818 74,545 82,921 -
-
Tax Rate - - 1.05% 2.32% 1.96% 1.12% 1.16% -
Total Cost 174,331 154,825 90,957 103,903 105,281 139,311 124,659 5.74%
-
Net Worth 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,628,182 1,643,016 -7.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,628,182 1,643,016 -7.37%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,604 1,000,253 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -60.16% -40.90% 31.70% 17.61% 23.03% 35.19% 40.78% -
ROE -6.21% -2.18% 2.02% 1.27% 1.83% 4.58% 5.05% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.89 10.99 13.32 12.61 13.68 21.48 21.04 -10.38%
EPS -6.44 -4.39 3.69 2.21 3.18 7.45 8.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0368 2.0092 1.8225 1.7392 1.74 1.6272 1.6426 -7.37%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.95 11.06 13.40 12.69 13.76 21.63 21.18 -10.40%
EPS -6.48 -4.41 3.71 2.22 3.20 7.50 8.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0433 2.0218 1.8339 1.7501 1.7509 1.6384 1.6533 -7.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.86 1.02 1.77 1.75 1.59 2.12 2.84 -
P/RPS 7.90 9.28 13.29 13.88 11.62 9.87 13.50 -8.53%
P/EPS -13.35 -23.25 47.96 79.15 49.97 28.46 34.26 -
EY -7.49 -4.30 2.08 1.26 2.00 3.51 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.51 0.97 1.01 0.91 1.30 1.73 -11.51%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 25/08/15 22/08/14 21/08/13 23/08/12 24/08/11 24/08/10 -
Price 0.80 0.795 1.77 1.75 1.59 2.01 2.87 -
P/RPS 7.35 7.23 13.29 13.88 11.62 9.36 13.64 -9.78%
P/EPS -12.42 -18.12 47.96 79.15 49.97 26.98 34.62 -
EY -8.05 -5.52 2.08 1.26 2.00 3.71 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.40 0.97 1.01 0.91 1.24 1.75 -12.77%

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