[MAYBULK] QoQ Annualized Quarter 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- 57.49%
YoY- 56.81%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 238,974 226,573 223,502 217,052 272,582 268,084 271,310 -8.09%
PBT 264,800 -189,484 -330,326 -56,156 -128,992 -79,133 -83,954 -
Tax -848 -484 -716 -676 -1,106 -992 -1,048 -13.13%
NP 263,952 -189,968 -331,042 -56,832 -130,098 -80,125 -85,002 -
-
NP to SH 263,838 -190,130 -331,230 -57,372 -134,954 -82,374 -87,920 -
-
Tax Rate 0.32% - - - - - - -
Total Cost -24,978 416,541 554,544 273,884 402,680 348,209 356,312 -
-
Net Worth 393,099 389,499 359,200 502,799 525,799 607,200 629,899 -26.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 393,099 389,499 359,200 502,799 525,799 607,200 629,899 -26.90%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 110.45% -83.84% -148.12% -26.18% -47.73% -29.89% -31.33% -
ROE 67.12% -48.81% -92.21% -11.41% -25.67% -13.57% -13.96% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.90 22.66 22.35 21.71 27.26 26.81 27.13 -8.08%
EPS 26.38 -19.01 -33.12 -5.72 -13.50 -8.24 -8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.3895 0.3592 0.5028 0.5258 0.6072 0.6299 -26.90%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.90 22.66 22.35 21.71 27.26 26.81 27.13 -8.08%
EPS 26.38 -19.01 -33.12 -5.72 -13.50 -8.24 -8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.3895 0.3592 0.5028 0.5258 0.6072 0.6299 -26.90%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.56 0.515 0.555 0.68 0.815 0.815 0.75 -
P/RPS 2.34 2.27 2.48 3.13 2.99 3.04 2.76 -10.39%
P/EPS 2.12 -2.71 -1.68 -11.85 -6.04 -9.89 -8.53 -
EY 47.11 -36.92 -59.68 -8.44 -16.56 -10.11 -11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.55 1.35 1.55 1.34 1.19 12.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 28/11/18 23/08/18 14/05/18 26/02/18 21/11/17 22/08/17 -
Price 0.595 0.595 0.58 0.775 0.78 0.84 0.785 -
P/RPS 2.49 2.63 2.60 3.57 2.86 3.13 2.89 -9.42%
P/EPS 2.26 -3.13 -1.75 -13.51 -5.78 -10.20 -8.93 -
EY 44.34 -31.95 -57.11 -7.40 -17.30 -9.81 -11.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.53 1.61 1.54 1.48 1.38 1.25 13.38%

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