[MAYBULK] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -79.9%
YoY- -89.19%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 32,961 35,091 37,922 38,209 39,568 39,080 48,126 -22.35%
PBT -1,196 5,611 11,462 12,287 61,078 8,467 31,918 -
Tax -334 -257 -64 -14 -10 -25 -23 498.14%
NP -1,530 5,354 11,398 12,273 61,068 8,442 31,895 -
-
NP to SH -1,530 5,354 11,398 12,273 61,068 8,442 31,895 -
-
Tax Rate - 4.58% 0.56% 0.11% 0.02% 0.30% 0.07% -
Total Cost 34,491 29,737 26,524 25,936 -21,500 30,638 16,231 65.51%
-
Net Worth 510,999 498,899 487,100 588,500 564,100 479,900 466,300 6.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,000 - 35,000 65,000 - - - -
Div Payout % 0.00% - 307.07% 529.62% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 510,999 498,899 487,100 588,500 564,100 479,900 466,300 6.31%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -4.64% 15.26% 30.06% 32.12% 154.34% 21.60% 66.27% -
ROE -0.30% 1.07% 2.34% 2.09% 10.83% 1.76% 6.84% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.30 3.51 3.79 3.82 3.96 3.91 4.81 -22.26%
EPS -0.15 0.54 1.14 1.23 6.11 0.84 3.19 -
DPS 1.50 0.00 3.50 6.50 0.00 0.00 0.00 -
NAPS 0.511 0.4989 0.4871 0.5885 0.5641 0.4799 0.4663 6.31%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.32 3.53 3.82 3.84 3.98 3.93 4.84 -22.27%
EPS -0.15 0.54 1.15 1.23 6.14 0.85 3.21 -
DPS 1.51 0.00 3.52 6.54 0.00 0.00 0.00 -
NAPS 0.5142 0.502 0.4901 0.5922 0.5676 0.4829 0.4692 6.31%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.31 0.335 0.36 0.355 0.365 0.495 0.525 -
P/RPS 9.41 9.55 9.49 9.29 9.22 12.67 10.91 -9.41%
P/EPS -202.61 62.57 31.58 28.93 5.98 58.64 16.46 -
EY -0.49 1.60 3.17 3.46 16.73 1.71 6.08 -
DY 4.84 0.00 9.72 18.31 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.74 0.60 0.65 1.03 1.13 -33.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 18/05/23 28/02/23 23/11/22 26/08/22 27/05/22 23/02/22 -
Price 0.35 0.31 0.36 0.38 0.425 0.50 0.54 -
P/RPS 10.62 8.83 9.49 9.95 10.74 12.79 11.22 -3.60%
P/EPS -228.76 57.90 31.58 30.96 6.96 59.23 16.93 -
EY -0.44 1.73 3.17 3.23 14.37 1.69 5.91 -
DY 4.29 0.00 9.72 17.11 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.74 0.65 0.75 1.04 1.16 -30.02%

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