[MAYBULK] YoY 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- 45.41%
YoY- 1385.26%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 55,351 58,138 61,458 65,767 64,785 100,382 96,067 -8.77%
PBT -40,149 -21,303 19,431 13,431 923 23,020 33,369 -
Tax -377 -211 -176 -287 -269 -466 -528 -5.45%
NP -40,526 -21,514 19,255 13,144 654 22,554 32,841 -
-
NP to SH -40,331 -21,125 13,880 13,100 882 21,887 31,560 -
-
Tax Rate - - 0.91% 2.14% 29.14% 2.02% 1.58% -
Total Cost 95,877 79,652 42,203 52,623 64,131 77,828 63,226 7.17%
-
Net Worth 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,626,234 1,640,520 -7.35%
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 1,626,234 1,640,520 -7.35%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 999,406 998,734 0.02%
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 -73.22% -37.01% 31.33% 19.99% 1.01% 22.47% 34.19% -
ROE -3.89% -1.05% 0.76% 0.75% 0.05% 1.35% 1.92% -
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 5.54 5.81 6.15 6.58 6.48 10.04 9.62 -8.77%
EPS -4.03 -2.11 1.39 1.31 0.09 2.19 3.16 -
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 5.54 5.81 6.15 6.58 6.48 10.04 9.61 -8.76%
EPS -4.03 -2.11 1.39 1.31 0.09 2.19 3.16 -
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 1.6262 1.6405 -7.35%
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 15.54 17.54 28.80 26.61 24.54 21.11 29.53 -10.13%
P/EPS -21.32 -48.28 127.52 133.59 1,802.72 96.80 89.87 -
EY -4.69 -2.07 0.78 0.75 0.06 1.03 1.11 -
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 14.45 13.67 28.80 26.61 24.54 20.01 29.84 -11.37%
P/EPS -19.84 -37.63 127.52 133.59 1,802.72 91.78 90.82 -
EY -5.04 -2.66 0.78 0.75 0.06 1.09 1.10 -
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