[MAYBULK] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -287.19%
YoY- -198.81%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 54,263 64,961 53,500 51,745 71,716 60,344 71,991 -4.60%
PBT -14,039 -32,589 -24,704 -23,119 23,235 9,304 31,202 -
Tax -169 -250 -250 -309 -273 -240 -361 -11.87%
NP -14,208 -32,839 -24,954 -23,428 22,962 9,064 30,841 -
-
NP to SH -14,343 -33,206 -24,082 -22,749 23,024 9,009 30,936 -
-
Tax Rate - - - - 1.17% 2.58% 1.16% -
Total Cost 68,471 97,800 78,454 75,173 48,754 51,280 41,150 8.85%
-
Net Worth 502,799 671,100 1,099,699 2,020,299 1,875,000 1,753,900 1,695,799 -18.33%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 502,799 671,100 1,099,699 2,020,299 1,875,000 1,753,900 1,695,799 -18.33%
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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -26.18% -50.55% -46.64% -45.28% 32.02% 15.02% 42.84% -
ROE -2.85% -4.95% -2.19% -1.13% 1.23% 0.51% 1.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.43 6.50 5.35 5.17 7.17 6.03 7.20 -4.59%
EPS -1.43 -3.32 -2.41 -2.27 2.30 0.90 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.6711 1.0997 2.0203 1.875 1.7539 1.6958 -18.33%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.46 6.54 5.38 5.21 7.22 6.07 7.24 -4.59%
EPS -1.44 -3.34 -2.42 -2.29 2.32 0.91 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.6753 1.1066 2.0329 1.8867 1.7649 1.7064 -18.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.68 0.85 0.775 1.21 2.05 1.63 1.71 -
P/RPS 12.53 13.08 14.49 23.38 28.58 27.01 23.75 -10.10%
P/EPS -47.41 -25.60 -32.18 -53.19 89.04 180.93 55.28 -
EY -2.11 -3.91 -3.11 -1.88 1.12 0.55 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.27 0.70 0.60 1.09 0.93 1.01 4.95%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 15/05/17 24/05/16 27/05/15 28/05/14 29/05/13 31/05/12 -
Price 0.775 0.81 0.795 1.06 1.75 1.62 1.62 -
P/RPS 14.28 12.47 14.86 20.49 24.40 26.85 22.50 -7.29%
P/EPS -54.03 -24.39 -33.01 -46.60 76.01 179.82 52.37 -
EY -1.85 -4.10 -3.03 -2.15 1.32 0.56 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.21 0.72 0.52 0.93 0.92 0.96 8.19%

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