[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -32.39%
YoY- 31.75%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 91,335 132,833 111,751 135,655 108,851 109,883 133,174 -6.08%
PBT 35,011 -17,174 -165,163 -41,977 -64,853 -44,422 42,666 -3.23%
Tax -62 -524 -358 -524 -627 -520 -449 -28.08%
NP 34,949 -17,698 -165,521 -42,501 -65,480 -44,942 42,217 -3.09%
-
NP to SH 34,949 -17,703 -165,615 -43,960 -64,413 -43,874 36,904 -0.90%
-
Tax Rate 0.18% - - - - - 1.05% -
Total Cost 56,386 150,531 277,272 178,156 174,331 154,825 90,957 -7.65%
-
Net Worth 352,600 382,499 359,200 629,899 1,036,800 2,009,200 1,822,499 -23.93%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 352,600 382,499 359,200 629,899 1,036,800 2,009,200 1,822,499 -23.93%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 38.26% -13.32% -148.12% -31.33% -60.16% -40.90% 31.70% -
ROE 9.91% -4.63% -46.11% -6.98% -6.21% -2.18% 2.02% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.13 13.28 11.18 13.57 10.89 10.99 13.32 -6.09%
EPS 3.49 -1.77 -16.56 -4.40 -6.44 -4.39 3.69 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3825 0.3592 0.6299 1.0368 2.0092 1.8225 -23.93%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.19 13.37 11.25 13.65 10.95 11.06 13.40 -6.08%
EPS 3.52 -1.78 -16.67 -4.42 -6.48 -4.41 3.71 -0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3849 0.3614 0.6338 1.0433 2.0218 1.8339 -23.93%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.405 0.52 0.555 0.75 0.86 1.02 1.77 -
P/RPS 4.43 3.91 4.97 5.53 7.90 9.28 13.29 -16.71%
P/EPS 11.59 -29.37 -3.35 -17.06 -13.35 -23.25 47.96 -21.06%
EY 8.63 -3.40 -29.84 -5.86 -7.49 -4.30 2.08 26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.36 1.55 1.19 0.83 0.51 0.97 2.87%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 14/08/19 23/08/18 22/08/17 17/08/16 25/08/15 22/08/14 -
Price 0.38 0.56 0.58 0.785 0.80 0.795 1.77 -
P/RPS 4.16 4.22 5.19 5.79 7.35 7.23 13.29 -17.58%
P/EPS 10.87 -31.63 -3.50 -17.86 -12.42 -18.12 47.96 -21.89%
EY 9.20 -3.16 -28.55 -5.60 -8.05 -5.52 2.08 28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.46 1.61 1.25 0.77 0.40 0.97 1.80%

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