[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 72.97%
YoY- -37.89%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 209,088 256,344 217,052 259,844 214,000 206,980 286,864 -5.12%
PBT 191,208 -42,364 -56,156 -130,356 -98,816 -92,476 92,940 12.76%
Tax -596 -664 -676 -1,000 -1,000 -1,236 -1,092 -9.59%
NP 190,612 -43,028 -56,832 -131,356 -99,816 -93,712 91,848 12.92%
-
NP to SH 190,612 -43,048 -57,372 -132,824 -96,328 -90,996 92,096 12.87%
-
Tax Rate 0.31% - - - - - 1.17% -
Total Cost 18,476 299,372 273,884 391,200 313,816 300,692 195,016 -32.45%
-
Net Worth 364,499 380,600 502,799 671,100 1,099,699 2,020,299 1,875,000 -23.86%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 364,499 380,600 502,799 671,100 1,099,699 2,020,299 1,875,000 -23.86%
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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 91.16% -16.79% -26.18% -50.55% -46.64% -45.28% 32.02% -
ROE 52.29% -11.31% -11.41% -19.79% -8.76% -4.50% 4.91% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.91 25.63 21.71 25.98 21.40 20.70 28.69 -5.13%
EPS 19.08 -4.32 -5.72 -13.28 -9.64 -9.08 9.20 12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3645 0.3806 0.5028 0.6711 1.0997 2.0203 1.875 -23.86%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 21.04 25.79 21.84 26.15 21.53 20.83 28.87 -5.13%
EPS 19.18 -4.33 -5.77 -13.37 -9.69 -9.16 9.27 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3668 0.383 0.5059 0.6753 1.1066 2.0329 1.8867 -23.86%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.28 0.535 0.68 0.85 0.775 1.21 2.05 -
P/RPS 1.34 2.09 3.13 3.27 3.62 5.85 7.15 -24.33%
P/EPS 1.47 -12.43 -11.85 -6.40 -8.05 -13.30 22.26 -36.39%
EY 68.08 -8.05 -8.44 -15.63 -12.43 -7.52 4.49 57.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.41 1.35 1.27 0.70 0.60 1.09 -5.62%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 30/05/19 14/05/18 15/05/17 24/05/16 27/05/15 28/05/14 -
Price 0.34 0.555 0.775 0.81 0.795 1.06 1.75 -
P/RPS 1.63 2.17 3.57 3.12 3.71 5.12 6.10 -19.72%
P/EPS 1.78 -12.89 -13.51 -6.10 -8.25 -11.65 19.00 -32.58%
EY 56.06 -7.76 -7.40 -16.40 -12.12 -8.58 5.26 48.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.46 1.54 1.21 0.72 0.52 0.93 0.00%

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