[MAYBULK] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.36%
YoY- 330.35%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 257,993 269,026 260,056 248,797 238,974 241,449 248,678 2.47%
PBT -6,099 388,773 412,789 268,248 264,800 -211,755 -252,178 -91.58%
Tax -1,215 -1,337 -1,014 -845 -848 -725 -940 18.60%
NP -7,314 387,436 411,775 267,403 263,952 -212,480 -253,118 -90.52%
-
NP to SH -7,319 387,439 411,750 267,419 263,838 -215,771 -256,609 -90.60%
-
Tax Rate - 0.34% 0.25% 0.32% 0.32% - - -
Total Cost 265,307 -118,410 -151,719 -18,606 -24,978 453,929 501,796 -34.53%
-
Net Worth 354,799 381,700 382,499 380,600 393,099 389,499 359,200 -0.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 354,799 381,700 382,499 380,600 393,099 389,499 359,200 -0.81%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -2.83% 144.01% 158.34% 107.48% 110.45% -88.00% -101.79% -
ROE -2.06% 101.50% 107.65% 70.26% 67.12% -55.40% -71.44% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.80 26.90 26.01 24.88 23.90 24.14 24.87 2.47%
EPS -0.73 38.74 41.18 26.74 26.38 -21.58 -25.66 -90.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3548 0.3817 0.3825 0.3806 0.3931 0.3895 0.3592 -0.81%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.96 27.07 26.17 25.04 24.05 24.30 25.02 2.48%
EPS -0.74 38.99 41.43 26.91 26.55 -21.71 -25.82 -90.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.357 0.3841 0.3849 0.383 0.3956 0.3919 0.3614 -0.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.55 0.62 0.52 0.535 0.56 0.515 0.555 -
P/RPS 2.13 2.30 2.00 2.15 2.34 2.13 2.23 -3.00%
P/EPS -75.15 1.60 1.26 2.00 2.12 -2.39 -2.16 958.86%
EY -1.33 62.49 79.18 49.98 47.11 -41.90 -46.24 -90.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.36 1.41 1.42 1.32 1.55 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 28/11/18 23/08/18 -
Price 0.45 0.62 0.56 0.555 0.595 0.595 0.58 -
P/RPS 1.74 2.30 2.15 2.23 2.49 2.46 2.33 -17.64%
P/EPS -61.48 1.60 1.36 2.08 2.26 -2.76 -2.26 799.09%
EY -1.63 62.49 73.53 48.18 44.34 -36.26 -44.24 -88.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.62 1.46 1.46 1.51 1.53 1.61 -14.59%

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