[MAYBULK] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -477.34%
YoY- -276.74%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 256,344 238,974 226,573 223,502 217,052 272,582 268,084 -2.94%
PBT -42,364 264,800 -189,484 -330,326 -56,156 -128,992 -79,133 -34.09%
Tax -664 -848 -484 -716 -676 -1,106 -992 -23.49%
NP -43,028 263,952 -189,968 -331,042 -56,832 -130,098 -80,125 -33.95%
-
NP to SH -43,048 263,838 -190,130 -331,230 -57,372 -134,954 -82,374 -35.14%
-
Tax Rate - 0.32% - - - - - -
Total Cost 299,372 -24,978 416,541 554,544 273,884 402,680 348,209 -9.59%
-
Net Worth 380,600 393,099 389,499 359,200 502,799 525,799 607,200 -26.77%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 380,600 393,099 389,499 359,200 502,799 525,799 607,200 -26.77%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -16.79% 110.45% -83.84% -148.12% -26.18% -47.73% -29.89% -
ROE -11.31% 67.12% -48.81% -92.21% -11.41% -25.67% -13.57% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 25.63 23.90 22.66 22.35 21.71 27.26 26.81 -2.95%
EPS -4.32 26.38 -19.01 -33.12 -5.72 -13.50 -8.24 -35.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3931 0.3895 0.3592 0.5028 0.5258 0.6072 -26.77%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 25.63 23.90 22.66 22.35 21.71 27.26 26.81 -2.95%
EPS -4.32 26.38 -19.01 -33.12 -5.72 -13.50 -8.24 -35.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 0.3931 0.3895 0.3592 0.5028 0.5258 0.6072 -26.77%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.535 0.56 0.515 0.555 0.68 0.815 0.815 -
P/RPS 2.09 2.34 2.27 2.48 3.13 2.99 3.04 -22.12%
P/EPS -12.43 2.12 -2.71 -1.68 -11.85 -6.04 -9.89 16.47%
EY -8.05 47.11 -36.92 -59.68 -8.44 -16.56 -10.11 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 1.32 1.55 1.35 1.55 1.34 3.45%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 25/02/19 28/11/18 23/08/18 14/05/18 26/02/18 21/11/17 -
Price 0.555 0.595 0.595 0.58 0.775 0.78 0.84 -
P/RPS 2.17 2.49 2.63 2.60 3.57 2.86 3.13 -21.68%
P/EPS -12.89 2.26 -3.13 -1.75 -13.51 -5.78 -10.20 16.90%
EY -7.76 44.34 -31.95 -57.11 -7.40 -17.30 -9.81 -14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.51 1.53 1.61 1.54 1.48 1.38 3.83%

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