[MAYBULK] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1185.7%
YoY- 64.61%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 65,408 70,694 64,961 64,156 52,498 55,351 53,500 14.32%
PBT -17,373 -9,388 -32,589 -400,185 -31,260 -40,149 -24,704 -20.90%
Tax -220 -274 -250 -237 42 -377 -250 -8.16%
NP -17,593 -9,662 -32,839 -400,422 -31,218 -40,526 -24,954 -20.76%
-
NP to SH -17,821 -10,754 -33,206 -396,086 -30,807 -40,331 -24,082 -18.17%
-
Tax Rate - - - - - - - -
Total Cost 83,001 80,356 97,800 464,578 83,716 95,877 78,454 3.82%
-
Net Worth 607,200 629,899 671,100 708,899 1,019,400 1,036,800 1,099,699 -32.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 607,200 629,899 671,100 708,899 1,019,400 1,036,800 1,099,699 -32.67%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -26.90% -13.67% -50.55% -624.14% -59.47% -73.22% -46.64% -
ROE -2.93% -1.71% -4.95% -55.87% -3.02% -3.89% -2.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.54 7.07 6.50 6.42 5.25 5.54 5.35 14.31%
EPS -1.78 -1.08 -3.32 -39.61 -3.08 -4.03 -2.41 -18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.6299 0.6711 0.7089 1.0194 1.0368 1.0997 -32.67%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.58 7.11 6.54 6.46 5.28 5.57 5.38 14.35%
EPS -1.79 -1.08 -3.34 -39.86 -3.10 -4.06 -2.42 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.611 0.6338 0.6753 0.7133 1.0258 1.0433 1.1066 -32.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.815 0.75 0.85 0.705 0.78 0.86 0.775 -
P/RPS 12.46 10.61 13.08 10.99 14.86 15.54 14.49 -9.56%
P/EPS -45.73 -69.74 -25.60 -1.78 -25.32 -21.32 -32.18 26.37%
EY -2.19 -1.43 -3.91 -56.18 -3.95 -4.69 -3.11 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.19 1.27 0.99 0.77 0.83 0.70 54.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 15/05/17 23/02/17 25/11/16 17/08/16 24/05/16 -
Price 0.84 0.785 0.81 0.725 0.755 0.80 0.795 -
P/RPS 12.84 11.10 12.47 11.30 14.38 14.45 14.86 -9.27%
P/EPS -47.14 -73.00 -24.39 -1.83 -24.51 -19.84 -33.01 26.78%
EY -2.12 -1.37 -4.10 -54.63 -4.08 -5.04 -3.03 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 1.21 1.02 0.74 0.77 0.72 54.23%

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