[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -44.68%
YoY- 252.65%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 200,482 186,468 175,986 178,657 182,670 209,088 257,993 -15.48%
PBT 94,216 60,128 -20,679 38,796 70,022 191,208 -6,099 -
Tax -90 -96 -102 -130 -124 -596 -1,215 -82.39%
NP 94,126 60,032 -20,781 38,665 69,898 190,612 -7,314 -
-
NP to SH 94,126 60,032 -20,781 38,665 69,898 190,612 -7,319 -
-
Tax Rate 0.10% 0.16% - 0.34% 0.18% 0.31% - -
Total Cost 106,356 126,436 196,767 139,992 112,772 18,476 265,307 -45.66%
-
Net Worth 322,800 295,399 274,300 333,700 352,600 364,499 354,799 -6.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 322,800 295,399 274,300 333,700 352,600 364,499 354,799 -6.11%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 46.95% 32.19% -11.81% 21.64% 38.26% 91.16% -2.83% -
ROE 29.16% 20.32% -7.58% 11.59% 19.82% 52.29% -2.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.05 18.65 17.60 17.87 18.27 20.91 25.80 -15.48%
EPS 9.42 6.00 -2.08 3.87 6.98 19.08 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3228 0.2954 0.2743 0.3337 0.3526 0.3645 0.3548 -6.11%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.17 18.76 17.71 17.98 18.38 21.04 25.96 -15.49%
EPS 9.47 6.04 -2.09 3.89 7.03 19.18 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3248 0.2972 0.276 0.3358 0.3548 0.3668 0.357 -6.11%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.72 0.52 0.54 0.375 0.405 0.28 0.55 -
P/RPS 3.59 2.79 3.07 2.10 2.22 1.34 2.13 41.67%
P/EPS 7.65 8.66 -25.99 9.70 5.79 1.47 -75.15 -
EY 13.07 11.54 -3.85 10.31 17.26 68.08 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.76 1.97 1.12 1.15 0.77 1.55 27.47%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/08/21 19/05/21 24/02/21 24/11/20 25/08/20 19/05/20 25/02/20 -
Price 0.71 0.635 0.51 0.49 0.38 0.34 0.45 -
P/RPS 3.54 3.41 2.90 2.74 2.08 1.63 1.74 60.62%
P/EPS 7.54 10.58 -24.54 12.67 5.44 1.78 -61.48 -
EY 13.26 9.45 -4.07 7.89 18.39 56.06 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.15 1.86 1.47 1.08 0.93 1.27 44.28%

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