[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 213.59%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 40,390 68,052 78,648 100,241 91,335 132,833 111,751 -15.58%
PBT -3,928 4,415 69,545 47,108 35,011 -17,174 -165,163 -46.34%
Tax -1,859 -591 -35 -45 -62 -524 -358 31.56%
NP -5,787 3,824 69,510 47,063 34,949 -17,698 -165,521 -42.78%
-
NP to SH -4,561 3,824 69,510 47,063 34,949 -17,703 -165,615 -45.01%
-
Tax Rate - 13.39% 0.05% 0.10% 0.18% - - -
Total Cost 46,177 64,228 9,138 53,178 56,386 150,531 277,272 -25.80%
-
Net Worth 529,200 510,999 564,100 322,800 352,600 382,499 359,200 6.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 15,000 - - - - - -
Div Payout % - 392.26% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 529,200 510,999 564,100 322,800 352,600 382,499 359,200 6.66%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -14.33% 5.62% 88.38% 46.95% 38.26% -13.32% -148.12% -
ROE -0.86% 0.75% 12.32% 14.58% 9.91% -4.63% -46.11% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.04 6.81 7.86 10.02 9.13 13.28 11.18 -15.59%
EPS -0.46 0.38 6.95 4.71 3.49 -1.77 -16.56 -44.93%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5292 0.511 0.5641 0.3228 0.3526 0.3825 0.3592 6.66%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.06 6.85 7.91 10.09 9.19 13.37 11.25 -15.60%
EPS -0.46 0.38 6.99 4.74 3.52 -1.78 -16.67 -44.99%
DPS 0.00 1.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5325 0.5142 0.5676 0.3248 0.3548 0.3849 0.3614 6.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.33 0.31 0.365 0.72 0.405 0.52 0.555 -
P/RPS 8.17 4.56 4.64 7.18 4.43 3.91 4.97 8.62%
P/EPS -72.35 81.07 5.25 15.30 11.59 -29.37 -3.35 66.79%
EY -1.38 1.23 19.04 6.54 8.63 -3.40 -29.84 -40.06%
DY 0.00 4.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.65 2.23 1.15 1.36 1.55 -14.15%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 29/08/23 26/08/22 13/08/21 25/08/20 14/08/19 23/08/18 -
Price 0.30 0.35 0.425 0.71 0.38 0.56 0.58 -
P/RPS 7.43 5.14 5.40 7.08 4.16 4.22 5.19 6.15%
P/EPS -65.78 91.53 6.11 15.09 10.87 -31.63 -3.50 62.98%
EY -1.52 1.09 16.36 6.63 9.20 -3.16 -28.55 -38.63%
DY 0.00 4.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.75 2.20 1.08 1.46 1.61 -15.87%

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