[MAYBULK] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 13.98%
YoY- 76.8%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 170,331 246,179 248,797 261,884 236,966 243,256 235,753 -5.26%
PBT -53,449 52,294 268,248 -110,442 -504,183 -1,197,833 -28,021 11.35%
Tax 23 -1,198 -845 -1,025 -822 -1,056 -909 -
NP -53,426 51,096 267,403 -111,467 -505,005 -1,198,889 -28,930 10.75%
-
NP to SH -53,426 51,096 267,419 -116,091 -500,430 -1,178,486 -33,620 8.01%
-
Tax Rate - 2.29% 0.32% - - - - -
Total Cost 223,757 195,083 -18,606 373,351 741,971 1,442,145 264,683 -2.75%
-
Net Worth 295,399 364,499 380,600 502,799 671,100 1,099,699 2,020,299 -27.39%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 10,000 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 295,399 364,499 380,600 502,799 671,100 1,099,699 2,020,299 -27.39%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -31.37% 20.76% 107.48% -42.56% -213.11% -492.85% -12.27% -
ROE -18.09% 14.02% 70.26% -23.09% -74.57% -107.16% -1.66% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.03 24.62 24.88 26.19 23.70 24.33 23.58 -5.27%
EPS -5.34 5.11 26.74 -11.61 -50.04 -117.85 -3.36 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2954 0.3645 0.3806 0.5028 0.6711 1.0997 2.0203 -27.39%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.14 24.77 25.04 26.35 23.84 24.48 23.72 -5.26%
EPS -5.38 5.14 26.91 -11.68 -50.36 -118.59 -3.38 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
NAPS 0.2972 0.3668 0.383 0.5059 0.6753 1.1066 2.0329 -27.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.52 0.28 0.535 0.68 0.85 0.775 1.21 -
P/RPS 3.05 1.14 2.15 2.60 3.59 3.19 5.13 -8.29%
P/EPS -9.73 5.48 2.00 -5.86 -1.70 -0.66 -35.99 -19.57%
EY -10.27 18.25 49.98 -17.07 -58.87 -152.06 -2.78 24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 1.76 0.77 1.41 1.35 1.27 0.70 0.60 19.62%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 19/05/20 30/05/19 14/05/18 15/05/17 24/05/16 27/05/15 -
Price 0.635 0.34 0.555 0.775 0.81 0.795 1.06 -
P/RPS 3.73 1.38 2.23 2.96 3.42 3.27 4.50 -3.07%
P/EPS -11.89 6.65 2.08 -6.68 -1.62 -0.67 -31.53 -14.98%
EY -8.41 15.03 48.18 -14.98 -61.78 -148.24 -3.17 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 2.15 0.93 1.46 1.54 1.21 0.72 0.52 26.66%

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