[MAYBULK] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1185.7%
YoY- 64.61%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 58,011 69,044 71,519 64,156 64,746 59,567 57,813 0.05%
PBT 12,041 406,913 -69,642 -400,185 -1,137,497 -21,705 14,164 -2.66%
Tax -363 -485 -362 -237 -272 -158 -48 40.08%
NP 11,678 406,428 -70,004 -400,422 -1,137,769 -21,863 14,116 -3.10%
-
NP to SH 11,678 406,436 -73,173 -396,086 -1,119,085 -21,782 13,881 -2.83%
-
Tax Rate 3.01% 0.12% - - - - 0.34% -
Total Cost 46,333 -337,384 141,523 464,578 1,202,515 81,430 43,697 0.98%
-
Net Worth 354,799 393,099 525,799 708,899 1,179,600 1,952,499 1,858,700 -24.11%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 10,000 30,000 -
Div Payout % - - - - - 0.00% 216.12% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 354,799 393,099 525,799 708,899 1,179,600 1,952,499 1,858,700 -24.11%
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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 20.13% 588.65% -97.88% -624.14% -1,757.28% -36.70% 24.42% -
ROE 3.29% 103.39% -13.92% -55.87% -94.87% -1.12% 0.75% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.80 6.90 7.15 6.42 6.47 5.96 5.78 0.05%
EPS 1.17 40.64 -7.32 -39.61 -111.91 -2.18 1.39 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 3.00 -
NAPS 0.3548 0.3931 0.5258 0.7089 1.1796 1.9525 1.8587 -24.11%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.80 6.90 7.15 6.42 6.47 5.96 5.78 0.05%
EPS 1.17 40.64 -7.32 -39.61 -111.91 -2.18 1.39 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 3.00 -
NAPS 0.3548 0.3931 0.5258 0.7089 1.1796 1.9525 1.8587 -24.11%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.56 0.815 0.705 0.805 1.21 1.77 -
P/RPS 9.48 8.11 11.40 10.99 12.43 20.31 30.62 -17.74%
P/EPS 47.10 1.38 -11.14 -1.78 -0.72 -55.55 127.51 -15.28%
EY 2.12 72.58 -8.98 -56.18 -139.02 -1.80 0.78 18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.83 1.69 -
P/NAPS 1.55 1.42 1.55 0.99 0.68 0.62 0.95 8.49%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 26/02/18 23/02/17 29/02/16 24/02/15 27/02/14 -
Price 0.45 0.595 0.78 0.725 0.56 1.38 2.10 -
P/RPS 7.76 8.62 10.91 11.30 8.65 23.17 36.32 -22.67%
P/EPS 38.53 1.46 -10.66 -1.83 -0.50 -63.36 151.29 -20.37%
EY 2.60 68.31 -9.38 -54.63 -199.84 -1.58 0.66 25.65%
DY 0.00 0.00 0.00 0.00 0.00 0.72 1.43 -
P/NAPS 1.27 1.51 1.48 1.02 0.47 0.71 1.13 1.96%

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