[MAYBULK] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 81.36%
YoY- -105.62%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 38,209 58,677 42,658 67,149 58,179 65,408 52,498 -5.15%
PBT 12,287 113,643 -5,914 -966 23,050 -17,373 -31,260 -
Tax -14 -68 -36 -328 -5 -220 42 -
NP 12,273 113,575 -5,950 -1,294 23,045 -17,593 -31,218 -
-
NP to SH 12,273 113,575 -5,950 -1,294 23,017 -17,821 -30,807 -
-
Tax Rate 0.11% 0.06% - - 0.02% - - -
Total Cost 25,936 -54,898 48,608 68,443 35,134 83,001 83,716 -17.73%
-
Net Worth 588,500 433,200 333,700 381,700 389,499 607,200 1,019,400 -8.74%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 65,000 - - - - - - -
Div Payout % 529.62% - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 588,500 433,200 333,700 381,700 389,499 607,200 1,019,400 -8.74%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 32.12% 193.56% -13.95% -1.93% 39.61% -26.90% -59.47% -
ROE 2.09% 26.22% -1.78% -0.34% 5.91% -2.93% -3.02% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.82 5.87 4.27 6.71 5.82 6.54 5.25 -5.15%
EPS 1.23 11.36 -0.60 -0.13 2.30 -1.78 -3.08 -
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5885 0.4332 0.3337 0.3817 0.3895 0.6072 1.0194 -8.74%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.84 5.90 4.29 6.76 5.85 6.58 5.28 -5.16%
EPS 1.23 11.43 -0.60 -0.13 2.32 -1.79 -3.10 -
DPS 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.4359 0.3358 0.3841 0.3919 0.611 1.0258 -8.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.355 0.73 0.375 0.62 0.515 0.815 0.78 -
P/RPS 9.29 12.44 8.79 9.23 8.85 12.46 14.86 -7.52%
P/EPS 28.93 6.43 -63.03 -479.13 22.37 -45.73 -25.32 -
EY 3.46 15.56 -1.59 -0.21 4.47 -2.19 -3.95 -
DY 18.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.69 1.12 1.62 1.32 1.34 0.77 -4.07%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 22/11/21 24/11/20 19/11/19 28/11/18 21/11/17 25/11/16 -
Price 0.38 0.60 0.49 0.62 0.595 0.84 0.755 -
P/RPS 9.95 10.23 11.49 9.23 10.23 12.84 14.38 -5.95%
P/EPS 30.96 5.28 -82.35 -479.13 25.85 -47.14 -24.51 -
EY 3.23 18.93 -1.21 -0.21 3.87 -2.12 -4.08 -
DY 17.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.39 1.47 1.62 1.53 1.38 0.74 -2.13%

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