[MAYBULK] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 81.36%
YoY- -105.62%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 39,063 52,272 58,011 67,149 68,747 64,086 69,044 -31.61%
PBT -12,791 47,802 12,041 -966 -6,583 -10,591 406,913 -
Tax 87 -149 -363 -328 -358 -166 -485 -
NP -12,704 47,653 11,678 -1,294 -6,941 -10,757 406,428 -
-
NP to SH -12,704 47,653 11,678 -1,294 -6,941 -10,762 406,436 -
-
Tax Rate - 0.31% 3.01% - - - 0.12% -
Total Cost 51,767 4,619 46,333 68,443 75,688 74,843 -337,384 -
-
Net Worth 352,600 364,499 354,799 381,700 382,499 380,600 393,099 -6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 352,600 364,499 354,799 381,700 382,499 380,600 393,099 -6.99%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -32.52% 91.16% 20.13% -1.93% -10.10% -16.79% 588.65% -
ROE -3.60% 13.07% 3.29% -0.34% -1.81% -2.83% 103.39% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.91 5.23 5.80 6.71 6.87 6.41 6.90 -31.54%
EPS -1.27 4.77 1.17 -0.13 -0.69 -1.08 40.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3645 0.3548 0.3817 0.3825 0.3806 0.3931 -6.99%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.93 5.26 5.84 6.76 6.92 6.45 6.95 -31.64%
EPS -1.28 4.80 1.18 -0.13 -0.70 -1.08 40.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3668 0.357 0.3841 0.3849 0.383 0.3956 -7.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.405 0.28 0.55 0.62 0.52 0.535 0.56 -
P/RPS 10.37 5.36 9.48 9.23 7.56 8.35 8.11 17.82%
P/EPS -31.88 5.88 47.10 -479.13 -74.92 -49.71 1.38 -
EY -3.14 17.02 2.12 -0.21 -1.33 -2.01 72.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.77 1.55 1.62 1.36 1.41 1.42 -13.12%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 19/05/20 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 -
Price 0.38 0.34 0.45 0.62 0.56 0.555 0.595 -
P/RPS 9.73 6.50 7.76 9.23 8.15 8.66 8.62 8.41%
P/EPS -29.91 7.13 38.53 -479.13 -80.68 -51.57 1.46 -
EY -3.34 14.02 2.60 -0.21 -1.24 -1.94 68.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 1.27 1.62 1.46 1.46 1.51 -20.03%

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