[MAYBULK] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 798.13%
YoY- -80.89%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 175,986 192,004 216,495 246,179 257,993 269,026 260,056 -22.82%
PBT -20,679 41,138 46,086 52,294 -6,099 388,773 412,789 -
Tax -102 -461 -753 -1,198 -1,215 -1,337 -1,014 -78.21%
NP -20,781 40,677 45,333 51,096 -7,314 387,436 411,775 -
-
NP to SH -20,781 40,677 45,333 51,096 -7,319 387,439 411,750 -
-
Tax Rate - 1.12% 1.63% 2.29% - 0.34% 0.25% -
Total Cost 196,767 151,327 171,162 195,083 265,307 -118,410 -151,719 -
-
Net Worth 274,300 333,700 352,600 364,499 354,799 381,700 382,499 -19.80%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 274,300 333,700 352,600 364,499 354,799 381,700 382,499 -19.80%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -11.81% 21.19% 20.94% 20.76% -2.83% 144.01% 158.34% -
ROE -7.58% 12.19% 12.86% 14.02% -2.06% 101.50% 107.65% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.60 19.20 21.65 24.62 25.80 26.90 26.01 -22.83%
EPS -2.08 4.07 4.53 5.11 -0.73 38.74 41.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.3337 0.3526 0.3645 0.3548 0.3817 0.3825 -19.80%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.60 19.20 21.65 24.62 25.80 26.90 26.01 -22.83%
EPS -2.08 4.07 4.53 5.11 -0.73 38.74 41.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.3337 0.3526 0.3645 0.3548 0.3817 0.3825 -19.80%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.54 0.375 0.405 0.28 0.55 0.62 0.52 -
P/RPS 3.07 1.95 1.87 1.14 2.13 2.30 2.00 32.89%
P/EPS -25.99 9.22 8.93 5.48 -75.15 1.60 1.26 -
EY -3.85 10.85 11.19 18.25 -1.33 62.49 79.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.12 1.15 0.77 1.55 1.62 1.36 27.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 25/08/20 19/05/20 25/02/20 19/11/19 14/08/19 -
Price 0.51 0.49 0.38 0.34 0.45 0.62 0.56 -
P/RPS 2.90 2.55 1.76 1.38 1.74 2.30 2.15 21.96%
P/EPS -24.54 12.05 8.38 6.65 -61.48 1.60 1.36 -
EY -4.07 8.30 11.93 15.03 -1.63 62.49 73.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.47 1.08 0.93 1.27 1.62 1.46 17.43%

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