[MAYBULK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -376.64%
YoY- -157.42%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 261,884 236,966 243,256 235,753 258,116 250,619 321,354 -3.35%
PBT -110,442 -504,183 -1,197,833 -28,021 59,437 44,553 89,216 -
Tax -1,025 -822 -1,056 -909 -1,101 -665 -1,403 -5.09%
NP -111,467 -505,005 -1,198,889 -28,930 58,336 43,888 87,813 -
-
NP to SH -116,091 -500,430 -1,178,486 -33,620 58,547 44,122 86,278 -
-
Tax Rate - - - - 1.85% 1.49% 1.57% -
Total Cost 373,351 741,971 1,442,145 264,683 199,780 206,731 233,541 8.12%
-
Net Worth 502,799 671,100 1,099,699 2,020,299 1,876,956 1,753,900 1,695,799 -18.33%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 10,000 30,000 30,000 29,987 -
Div Payout % - - - 0.00% 51.24% 67.99% 34.76% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 502,799 671,100 1,099,699 2,020,299 1,876,956 1,753,900 1,695,799 -18.33%
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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -42.56% -213.11% -492.85% -12.27% 22.60% 17.51% 27.33% -
ROE -23.09% -74.57% -107.16% -1.66% 3.12% 2.52% 5.09% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.19 23.70 24.33 23.58 25.78 25.06 32.14 -3.35%
EPS -11.61 -50.04 -117.85 -3.36 5.85 4.41 8.63 -
DPS 0.00 0.00 0.00 1.00 3.00 3.00 3.00 -
NAPS 0.5028 0.6711 1.0997 2.0203 1.875 1.7539 1.6958 -18.33%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.35 23.84 24.48 23.72 25.97 25.22 32.34 -3.35%
EPS -11.68 -50.36 -118.59 -3.38 5.89 4.44 8.68 -
DPS 0.00 0.00 0.00 1.01 3.02 3.02 3.02 -
NAPS 0.5059 0.6753 1.1066 2.0329 1.8887 1.7649 1.7064 -18.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.68 0.85 0.775 1.21 2.05 1.63 1.71 -
P/RPS 2.60 3.59 3.19 5.13 7.95 6.50 5.32 -11.24%
P/EPS -5.86 -1.70 -0.66 -35.99 35.05 36.94 19.82 -
EY -17.07 -58.87 -152.06 -2.78 2.85 2.71 5.05 -
DY 0.00 0.00 0.00 0.83 1.46 1.84 1.75 -
P/NAPS 1.35 1.27 0.70 0.60 1.09 0.93 1.01 4.95%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 15/05/17 24/05/16 27/05/15 28/05/14 29/05/13 31/05/12 -
Price 0.775 0.81 0.795 1.06 1.75 1.62 1.62 -
P/RPS 2.96 3.42 3.27 4.50 6.79 6.46 5.04 -8.48%
P/EPS -6.68 -1.62 -0.67 -31.53 29.92 36.72 18.78 -
EY -14.98 -61.78 -148.24 -3.17 3.34 2.72 5.33 -
DY 0.00 0.00 0.00 0.94 1.71 1.85 1.85 -
P/NAPS 1.54 1.21 0.72 0.52 0.93 0.92 0.96 8.19%

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