[MAYBULK] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 172.22%
YoY- -68.51%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 207,044 158,918 100,241 46,617 175,986 133,993 91,335 72.30%
PBT 192,669 160,751 47,108 15,032 -20,679 29,097 35,011 210.73%
Tax -136 -113 -45 -24 -102 -98 -62 68.58%
NP 192,533 160,638 47,063 15,008 -20,781 28,999 34,949 210.95%
-
NP to SH 192,533 160,638 47,063 15,008 -20,781 28,999 34,949 210.95%
-
Tax Rate 0.07% 0.07% 0.10% 0.16% - 0.34% 0.18% -
Total Cost 14,511 -1,720 53,178 31,609 196,767 104,994 56,386 -59.44%
-
Net Worth 466,300 433,200 322,800 295,399 274,300 333,700 352,600 20.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 466,300 433,200 322,800 295,399 274,300 333,700 352,600 20.42%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 92.99% 101.08% 46.95% 32.19% -11.81% 21.64% 38.26% -
ROE 41.29% 37.08% 14.58% 5.08% -7.58% 8.69% 9.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.70 15.89 10.02 4.66 17.60 13.40 9.13 72.32%
EPS 19.25 16.06 4.71 1.50 -2.08 2.90 3.49 211.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4663 0.4332 0.3228 0.2954 0.2743 0.3337 0.3526 20.42%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.83 15.99 10.09 4.69 17.71 13.48 9.19 72.29%
EPS 19.37 16.16 4.74 1.51 -2.09 2.92 3.52 210.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4692 0.4359 0.3248 0.2972 0.276 0.3358 0.3548 20.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.525 0.73 0.72 0.52 0.54 0.375 0.405 -
P/RPS 2.54 4.59 7.18 11.15 3.07 2.80 4.43 -30.91%
P/EPS 2.73 4.54 15.30 34.65 -25.99 12.93 11.59 -61.75%
EY 36.67 22.01 6.54 2.89 -3.85 7.73 8.63 161.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.69 2.23 1.76 1.97 1.12 1.15 -1.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 22/11/21 13/08/21 19/05/21 24/02/21 24/11/20 25/08/20 -
Price 0.54 0.60 0.71 0.635 0.51 0.49 0.38 -
P/RPS 2.61 3.78 7.08 13.62 2.90 3.66 4.16 -26.64%
P/EPS 2.80 3.74 15.09 42.31 -24.54 16.90 10.87 -59.41%
EY 35.65 26.77 6.63 2.36 -4.07 5.92 9.20 146.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.39 2.20 2.15 1.86 1.47 1.08 4.86%

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