[MAYBULK] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -310.6%
YoY- 81.53%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 58,179 57,488 54,263 71,519 65,408 70,694 64,961 -7.08%
PBT 23,050 -151,124 -14,039 -69,642 -17,373 -9,388 -32,589 -
Tax -5 -189 -169 -362 -220 -274 -250 -92.61%
NP 23,045 -151,313 -14,208 -70,004 -17,593 -9,662 -32,839 -
-
NP to SH 23,017 -151,272 -14,343 -73,173 -17,821 -10,754 -33,206 -
-
Tax Rate 0.02% - - - - - - -
Total Cost 35,134 208,801 68,471 141,523 83,001 80,356 97,800 -49.43%
-
Net Worth 389,499 359,200 502,799 525,799 607,200 629,899 671,100 -30.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 389,499 359,200 502,799 525,799 607,200 629,899 671,100 -30.39%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 39.61% -263.21% -26.18% -97.88% -26.90% -13.67% -50.55% -
ROE 5.91% -42.11% -2.85% -13.92% -2.93% -1.71% -4.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.82 5.75 5.43 7.15 6.54 7.07 6.50 -7.09%
EPS 2.30 -15.13 -1.43 -7.32 -1.78 -1.08 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3895 0.3592 0.5028 0.5258 0.6072 0.6299 0.6711 -30.39%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.85 5.78 5.46 7.20 6.58 7.11 6.54 -7.15%
EPS 2.32 -15.22 -1.44 -7.36 -1.79 -1.08 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3919 0.3614 0.5059 0.5291 0.611 0.6338 0.6753 -30.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.515 0.555 0.68 0.815 0.815 0.75 0.85 -
P/RPS 8.85 9.65 12.53 11.40 12.46 10.61 13.08 -22.91%
P/EPS 22.37 -3.67 -47.41 -11.14 -45.73 -69.74 -25.60 -
EY 4.47 -27.26 -2.11 -8.98 -2.19 -1.43 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.55 1.35 1.55 1.34 1.19 1.27 2.60%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 23/08/18 14/05/18 26/02/18 21/11/17 22/08/17 15/05/17 -
Price 0.595 0.58 0.775 0.78 0.84 0.785 0.81 -
P/RPS 10.23 10.09 14.28 10.91 12.84 11.10 12.47 -12.35%
P/EPS 25.85 -3.83 -54.03 -10.66 -47.14 -73.00 -24.39 -
EY 3.87 -26.08 -1.85 -9.38 -2.12 -1.37 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.61 1.54 1.48 1.38 1.25 1.21 16.91%

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