[MAYBULK] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1837.98%
YoY- 4507.28%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 66,872 62,983 62,820 64,453 85,189 109,027 98,024 -6.17%
PBT -14,329 -2,628 8,607 16,946 1,060 88,069 70,470 -
Tax -323 -266 -493 87 -139 53 -489 -6.67%
NP -14,652 -2,894 8,114 17,033 921 88,122 69,981 -
-
NP to SH -14,194 -2,969 8,542 17,093 371 87,745 69,552 -
-
Tax Rate - - 5.73% -0.51% 13.11% -0.06% 0.69% -
Total Cost 81,524 65,877 54,706 47,420 84,268 20,905 28,043 19.45%
-
Net Worth 2,295,500 1,806,599 1,832,399 1,721,699 1,513,958 1,654,048 1,732,104 4.80%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,295,500 1,806,599 1,832,399 1,721,699 1,513,958 1,654,048 1,732,104 4.80%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 927,500 1,000,513 999,310 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -21.91% -4.59% 12.92% 26.43% 1.08% 80.83% 71.39% -
ROE -0.62% -0.16% 0.47% 0.99% 0.02% 5.30% 4.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.69 6.30 6.28 6.45 9.18 10.90 9.81 -6.17%
EPS -1.42 -0.30 0.85 1.71 0.04 8.77 6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2955 1.8066 1.8324 1.7217 1.6323 1.6532 1.7333 4.79%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.69 6.30 6.28 6.45 8.52 10.90 9.80 -6.16%
EPS -1.42 -0.30 0.85 1.71 0.04 8.77 6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2955 1.8066 1.8324 1.7217 1.514 1.654 1.7321 4.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 1.66 1.84 1.38 1.79 2.92 3.04 -
P/RPS 13.16 26.36 29.29 21.41 19.49 26.80 30.99 -13.29%
P/EPS -62.00 -559.11 215.41 80.73 4,475.00 33.30 43.68 -
EY -1.61 -0.18 0.46 1.24 0.02 3.00 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.92 1.00 0.80 1.10 1.77 1.75 -22.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 27/11/12 23/11/11 23/11/10 25/11/09 -
Price 0.825 1.40 1.72 1.31 1.66 2.87 3.16 -
P/RPS 12.34 22.23 27.38 20.32 18.07 26.34 32.21 -14.77%
P/EPS -58.12 -471.54 201.36 76.64 4,150.00 32.73 45.40 -
EY -1.72 -0.21 0.50 1.30 0.02 3.06 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.77 0.94 0.76 1.02 1.74 1.82 -23.65%

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