[MAYBULK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -287.19%
YoY- -198.81%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 241,501 176,755 109,883 51,745 255,724 196,157 133,174 48.54%
PBT -1,196,248 -58,751 -44,422 -23,119 18,333 40,038 42,666 -
Tax -1,115 -843 -520 -309 -873 -715 -449 83.07%
NP -1,197,363 -59,594 -44,942 -23,428 17,460 39,323 42,217 -
-
NP to SH -1,177,153 -58,068 -43,874 -22,749 12,153 33,935 36,904 -
-
Tax Rate - - - - 4.76% 1.79% 1.05% -
Total Cost 1,438,864 236,349 154,825 75,173 238,264 156,834 90,957 527.00%
-
Net Worth 1,179,600 2,295,500 2,009,200 2,020,299 1,952,499 1,806,599 1,822,499 -25.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 10,000 - - -
Div Payout % - - - - 82.28% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,179,600 2,295,500 2,009,200 2,020,299 1,952,499 1,806,599 1,822,499 -25.11%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -495.80% -33.72% -40.90% -45.28% 6.83% 20.05% 31.70% -
ROE -99.79% -2.53% -2.18% -1.13% 0.62% 1.88% 2.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.15 17.68 10.99 5.17 25.57 19.62 13.32 48.52%
EPS -117.72 -5.81 -4.39 -2.27 1.22 3.39 3.69 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1796 2.2955 2.0092 2.0203 1.9525 1.8066 1.8225 -25.11%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.30 17.79 11.06 5.21 25.73 19.74 13.40 48.54%
EPS -118.45 -5.84 -4.41 -2.29 1.22 3.41 3.71 -
DPS 0.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.187 2.3099 2.0218 2.0329 1.9647 1.8179 1.8339 -25.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.805 0.88 1.02 1.21 1.21 1.66 1.77 -
P/RPS 3.33 4.98 9.28 23.38 4.73 8.46 13.29 -60.15%
P/EPS -0.68 -15.15 -23.25 -53.19 99.56 48.92 47.96 -
EY -146.23 -6.60 -4.30 -1.88 1.00 2.04 2.08 -
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.68 0.38 0.51 0.60 0.62 0.92 0.97 -21.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 27/05/15 24/02/15 26/11/14 22/08/14 -
Price 0.56 0.825 0.795 1.06 1.38 1.40 1.77 -
P/RPS 2.32 4.67 7.23 20.49 5.40 7.14 13.29 -68.66%
P/EPS -0.48 -14.21 -18.12 -46.60 113.55 41.26 47.96 -
EY -210.21 -7.04 -5.52 -2.15 0.88 2.42 2.08 -
DY 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 0.47 0.36 0.40 0.52 0.71 0.77 0.97 -38.22%

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