[MAYBULK] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -40.54%
YoY- 35.12%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 133,993 199,982 169,930 201,063 161,349 176,755 196,157 -6.14%
PBT 29,097 -18,140 -142,113 -59,350 -96,113 -58,751 40,038 -5.17%
Tax -98 -852 -363 -744 -585 -843 -715 -28.17%
NP 28,999 -18,992 -142,476 -60,094 -96,698 -59,594 39,323 -4.94%
-
NP to SH 28,999 -18,997 -142,598 -61,781 -95,220 -58,068 33,935 -2.58%
-
Tax Rate 0.34% - - - - - 1.79% -
Total Cost 104,994 218,974 312,406 261,157 258,047 236,349 156,834 -6.46%
-
Net Worth 333,700 381,700 389,499 607,200 1,019,400 2,295,500 1,806,599 -24.51%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 333,700 381,700 389,499 607,200 1,019,400 2,295,500 1,806,599 -24.51%
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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 21.64% -9.50% -83.84% -29.89% -59.93% -33.72% 20.05% -
ROE 8.69% -4.98% -36.61% -10.17% -9.34% -2.53% 1.88% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.40 20.00 16.99 20.11 16.13 17.68 19.62 -6.15%
EPS 2.90 -1.90 -14.26 -6.18 -9.52 -5.81 3.39 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3337 0.3817 0.3895 0.6072 1.0194 2.2955 1.8066 -24.51%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.40 20.00 16.99 20.11 16.13 17.68 19.62 -6.15%
EPS 2.90 -1.90 -14.26 -6.18 -9.52 -5.81 3.39 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3337 0.3817 0.3895 0.6072 1.0194 2.2955 1.8066 -24.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.375 0.62 0.515 0.815 0.78 0.88 1.66 -
P/RPS 2.80 3.10 3.03 4.05 4.83 4.98 8.46 -16.81%
P/EPS 12.93 -32.64 -3.61 -13.19 -8.19 -15.15 48.92 -19.87%
EY 7.73 -3.06 -27.69 -7.58 -12.21 -6.60 2.04 24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.62 1.32 1.34 0.77 0.38 0.92 3.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 19/11/19 28/11/18 21/11/17 25/11/16 25/11/15 26/11/14 -
Price 0.49 0.62 0.595 0.84 0.755 0.825 1.40 -
P/RPS 3.66 3.10 3.50 4.18 4.68 4.67 7.14 -10.53%
P/EPS 16.90 -32.64 -4.17 -13.60 -7.93 -14.21 41.26 -13.81%
EY 5.92 -3.06 -23.97 -7.35 -12.61 -7.04 2.42 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.62 1.53 1.38 0.74 0.36 0.77 11.36%

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