[MAYBULK] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -7784.21%
YoY- -5037.66%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 69,044 71,519 64,156 64,746 59,567 57,813 61,037 2.07%
PBT 406,913 -69,642 -400,185 -1,137,497 -21,705 14,164 17,380 69.09%
Tax -485 -362 -237 -272 -158 -48 -243 12.20%
NP 406,428 -70,004 -400,422 -1,137,769 -21,863 14,116 17,137 69.46%
-
NP to SH 406,436 -73,173 -396,086 -1,119,085 -21,782 13,881 17,138 69.46%
-
Tax Rate 0.12% - - - - 0.34% 1.40% -
Total Cost -337,384 141,523 464,578 1,202,515 81,430 43,697 43,900 -
-
Net Worth 393,099 525,799 708,899 1,179,600 1,952,499 1,858,700 1,716,199 -21.77%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 10,000 30,000 30,000 -
Div Payout % - - - - 0.00% 216.12% 175.05% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 393,099 525,799 708,899 1,179,600 1,952,499 1,858,700 1,716,199 -21.77%
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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 588.65% -97.88% -624.14% -1,757.28% -36.70% 24.42% 28.08% -
ROE 103.39% -13.92% -55.87% -94.87% -1.12% 0.75% 1.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.90 7.15 6.42 6.47 5.96 5.78 6.10 2.07%
EPS 40.64 -7.32 -39.61 -111.91 -2.18 1.39 1.71 69.52%
DPS 0.00 0.00 0.00 0.00 1.00 3.00 3.00 -
NAPS 0.3931 0.5258 0.7089 1.1796 1.9525 1.8587 1.7162 -21.77%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.90 7.15 6.42 6.47 5.96 5.78 6.10 2.07%
EPS 40.64 -7.32 -39.61 -111.91 -2.18 1.39 1.71 69.52%
DPS 0.00 0.00 0.00 0.00 1.00 3.00 3.00 -
NAPS 0.3931 0.5258 0.7089 1.1796 1.9525 1.8587 1.7162 -21.77%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.56 0.815 0.705 0.805 1.21 1.77 1.33 -
P/RPS 8.11 11.40 10.99 12.43 20.31 30.62 21.79 -15.18%
P/EPS 1.38 -11.14 -1.78 -0.72 -55.55 127.51 77.61 -48.89%
EY 72.58 -8.98 -56.18 -139.02 -1.80 0.78 1.29 95.69%
DY 0.00 0.00 0.00 0.00 0.83 1.69 2.26 -
P/NAPS 1.42 1.55 0.99 0.68 0.62 0.95 0.77 10.73%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 23/02/17 29/02/16 24/02/15 27/02/14 26/02/13 -
Price 0.595 0.78 0.725 0.56 1.38 2.10 1.53 -
P/RPS 8.62 10.91 11.30 8.65 23.17 36.32 25.07 -16.29%
P/EPS 1.46 -10.66 -1.83 -0.50 -63.36 151.29 89.28 -49.60%
EY 68.31 -9.38 -54.63 -199.84 -1.58 0.66 1.12 98.33%
DY 0.00 0.00 0.00 0.00 0.72 1.43 1.96 -
P/NAPS 1.51 1.48 1.02 0.47 0.71 1.13 0.89 9.20%

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