[MAYBULK] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.05%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 201,063 161,349 176,755 196,157 188,931 201,229 300,146 -6.45%
PBT -59,350 -96,113 -58,751 40,038 31,342 49,071 77,560 -
Tax -744 -585 -843 -715 -1,020 -543 -993 -4.69%
NP -60,094 -96,698 -59,594 39,323 30,322 48,528 76,567 -
-
NP to SH -61,781 -95,220 -58,068 33,935 30,651 48,911 74,916 -
-
Tax Rate - - - 1.79% 3.25% 1.11% 1.28% -
Total Cost 261,157 258,047 236,349 156,834 158,609 152,701 223,579 2.62%
-
Net Worth 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 1,632,648 -15.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 1,632,648 -15.18%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,213 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -29.89% -59.93% -33.72% 20.05% 16.05% 24.12% 25.51% -
ROE -10.17% -9.34% -2.53% 1.88% 1.67% 2.84% 4.59% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.11 16.13 17.68 19.62 18.89 20.12 30.01 -6.44%
EPS -6.18 -9.52 -5.81 3.39 3.07 4.89 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 1.6323 -15.18%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.11 16.13 17.68 19.62 18.89 20.12 30.01 -6.44%
EPS -6.18 -9.52 -5.81 3.39 3.07 4.89 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 1.6326 -15.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.815 0.78 0.88 1.66 1.84 1.38 1.79 -
P/RPS 4.05 4.83 4.98 8.46 9.74 6.86 5.97 -6.25%
P/EPS -13.19 -8.19 -15.15 48.92 60.03 28.21 23.90 -
EY -7.58 -12.21 -6.60 2.04 1.67 3.54 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.77 0.38 0.92 1.00 0.80 1.10 3.34%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 25/11/16 25/11/15 26/11/14 27/11/13 27/11/12 23/11/11 -
Price 0.84 0.755 0.825 1.40 1.72 1.31 1.66 -
P/RPS 4.18 4.68 4.67 7.14 9.10 6.51 5.53 -4.55%
P/EPS -13.60 -7.93 -14.21 41.26 56.12 26.78 22.16 -
EY -7.35 -12.61 -7.04 2.42 1.78 3.73 4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.74 0.36 0.77 0.94 0.76 1.02 5.16%

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