[MAYBULK] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -63.33%
YoY- 297.42%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 136,104 157,296 200,482 182,670 265,666 223,502 271,310 -10.85%
PBT 8,830 139,090 94,216 70,022 -34,348 -330,326 -83,954 -
Tax -1,182 -70 -90 -124 -1,048 -716 -1,048 2.02%
NP 7,648 139,020 94,126 69,898 -35,396 -331,042 -85,002 -
-
NP to SH 7,648 139,020 94,126 69,898 -35,406 -331,230 -87,920 -
-
Tax Rate 13.39% 0.05% 0.10% 0.18% - - - -
Total Cost 128,456 18,276 106,356 112,772 301,062 554,544 356,312 -15.63%
-
Net Worth 510,999 564,100 322,800 352,600 382,499 359,200 629,899 -3.42%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 30,000 - - - - - - -
Div Payout % 392.26% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 510,999 564,100 322,800 352,600 382,499 359,200 629,899 -3.42%
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 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.62% 88.38% 46.95% 38.26% -13.32% -148.12% -31.33% -
ROE 1.50% 24.64% 29.16% 19.82% -9.26% -92.21% -13.96% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.61 15.73 20.05 18.27 26.57 22.35 27.13 -10.85%
EPS 0.76 13.90 9.42 6.98 -3.54 -33.12 -8.80 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.5641 0.3228 0.3526 0.3825 0.3592 0.6299 -3.42%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.70 15.83 20.17 18.38 26.73 22.49 27.30 -10.85%
EPS 0.77 13.99 9.47 7.03 -3.56 -33.33 -8.85 -
DPS 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5142 0.5676 0.3248 0.3548 0.3849 0.3614 0.6338 -3.42%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.31 0.365 0.72 0.405 0.52 0.555 0.75 -
P/RPS 2.28 2.32 3.59 2.22 1.96 2.48 2.76 -3.13%
P/EPS 40.53 2.63 7.65 5.79 -14.69 -1.68 -8.53 -
EY 2.47 38.09 13.07 17.26 -6.81 -59.68 -11.72 -
DY 9.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 2.23 1.15 1.36 1.55 1.19 -10.53%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 26/08/22 13/08/21 25/08/20 14/08/19 23/08/18 22/08/17 -
Price 0.35 0.425 0.71 0.38 0.56 0.58 0.785 -
P/RPS 2.57 2.70 3.54 2.08 2.11 2.60 2.89 -1.93%
P/EPS 45.76 3.06 7.54 5.44 -15.82 -1.75 -8.93 -
EY 2.19 32.71 13.26 18.39 -6.32 -57.11 -11.20 -
DY 8.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 2.20 1.08 1.46 1.61 1.25 -9.64%

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