[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 28.46%
YoY- 86.68%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 182,670 209,088 257,993 266,642 265,666 256,344 238,974 -16.41%
PBT 70,022 191,208 -6,099 -24,186 -34,348 -42,364 264,800 -58.83%
Tax -124 -596 -1,215 -1,136 -1,048 -664 -848 -72.27%
NP 69,898 190,612 -7,314 -25,322 -35,396 -43,028 263,952 -58.79%
-
NP to SH 69,898 190,612 -7,319 -25,329 -35,406 -43,048 263,838 -58.78%
-
Tax Rate 0.18% 0.31% - - - - 0.32% -
Total Cost 112,772 18,476 265,307 291,965 301,062 299,372 -24,978 -
-
Net Worth 352,600 364,499 354,799 381,700 382,499 380,600 393,099 -6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 352,600 364,499 354,799 381,700 382,499 380,600 393,099 -6.99%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 38.26% 91.16% -2.83% -9.50% -13.32% -16.79% 110.45% -
ROE 19.82% 52.29% -2.06% -6.64% -9.26% -11.31% 67.12% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.27 20.91 25.80 26.66 26.57 25.63 23.90 -16.40%
EPS 6.98 19.08 -0.73 -2.53 -3.54 -4.32 26.38 -58.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3645 0.3548 0.3817 0.3825 0.3806 0.3931 -6.99%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.38 21.04 25.96 26.83 26.73 25.79 24.05 -16.42%
EPS 7.03 19.18 -0.74 -2.55 -3.56 -4.33 26.55 -58.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3668 0.357 0.3841 0.3849 0.383 0.3956 -7.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.405 0.28 0.55 0.62 0.52 0.535 0.56 -
P/RPS 2.22 1.34 2.13 2.33 1.96 2.09 2.34 -3.45%
P/EPS 5.79 1.47 -75.15 -24.48 -14.69 -12.43 2.12 95.50%
EY 17.26 68.08 -1.33 -4.09 -6.81 -8.05 47.11 -48.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.77 1.55 1.62 1.36 1.41 1.42 -13.12%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 19/05/20 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 -
Price 0.38 0.34 0.45 0.62 0.56 0.555 0.595 -
P/RPS 2.08 1.63 1.74 2.33 2.11 2.17 2.49 -11.31%
P/EPS 5.44 1.78 -61.48 -24.48 -15.82 -12.89 2.26 79.70%
EY 18.39 56.06 -1.63 -4.09 -6.32 -7.76 44.34 -44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 1.27 1.62 1.46 1.46 1.51 -20.03%

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