[MAYBULK] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -116.32%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 257,993 266,642 265,666 256,344 238,974 226,573 223,502 10.01%
PBT -6,099 -24,186 -34,348 -42,364 264,800 -189,484 -330,326 -92.96%
Tax -1,215 -1,136 -1,048 -664 -848 -484 -716 42.13%
NP -7,314 -25,322 -35,396 -43,028 263,952 -189,968 -331,042 -92.07%
-
NP to SH -7,319 -25,329 -35,406 -43,048 263,838 -190,130 -331,230 -92.07%
-
Tax Rate - - - - 0.32% - - -
Total Cost 265,307 291,965 301,062 299,372 -24,978 416,541 554,544 -38.74%
-
Net Worth 354,799 381,700 382,499 380,600 393,099 389,499 359,200 -0.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 354,799 381,700 382,499 380,600 393,099 389,499 359,200 -0.81%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -2.83% -9.50% -13.32% -16.79% 110.45% -83.84% -148.12% -
ROE -2.06% -6.64% -9.26% -11.31% 67.12% -48.81% -92.21% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.80 26.66 26.57 25.63 23.90 22.66 22.35 10.01%
EPS -0.73 -2.53 -3.54 -4.32 26.38 -19.01 -33.12 -92.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3817 0.3825 0.3806 0.3931 0.3895 0.3592 -0.81%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.80 26.66 26.57 25.63 23.90 22.66 22.35 10.01%
EPS -0.73 -2.53 -3.54 -4.32 26.38 -19.01 -33.12 -92.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3817 0.3825 0.3806 0.3931 0.3895 0.3592 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.55 0.62 0.52 0.535 0.56 0.515 0.555 -
P/RPS 2.13 2.33 1.96 2.09 2.34 2.27 2.48 -9.62%
P/EPS -75.15 -24.48 -14.69 -12.43 2.12 -2.71 -1.68 1151.42%
EY -1.33 -4.09 -6.81 -8.05 47.11 -36.92 -59.68 -92.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.36 1.41 1.42 1.32 1.55 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 28/11/18 23/08/18 -
Price 0.45 0.62 0.56 0.555 0.595 0.595 0.58 -
P/RPS 1.74 2.33 2.11 2.17 2.49 2.63 2.60 -23.43%
P/EPS -61.48 -24.48 -15.82 -12.89 2.26 -3.13 -1.75 965.73%
EY -1.63 -4.09 -6.32 -7.76 44.34 -31.95 -57.11 -90.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.62 1.46 1.46 1.51 1.53 1.61 -14.59%

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