[MAYBULK] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 37,922 38,209 39,568 39,080 48,126 58,677 53,624 -20.57% QoQ % -0.75% -3.43% 1.25% -18.80% -17.98% 9.42% - Horiz. % 70.72% 71.25% 73.79% 72.88% 89.75% 109.42% 100.00%
PBT 11,462 12,287 61,078 8,467 31,918 113,643 32,076 -49.55% QoQ % -6.71% -79.88% 621.37% -73.47% -71.91% 254.29% - Horiz. % 35.73% 38.31% 190.42% 26.40% 99.51% 354.29% 100.00%
Tax -64 -14 -10 -25 -23 -68 -21 109.78% QoQ % -357.14% -40.00% 60.00% -8.70% 66.18% -223.81% - Horiz. % 304.76% 66.67% 47.62% 119.05% 109.52% 323.81% 100.00%
NP 11,398 12,273 61,068 8,442 31,895 113,575 32,055 -49.71% QoQ % -7.13% -79.90% 623.38% -73.53% -71.92% 254.31% - Horiz. % 35.56% 38.29% 190.51% 26.34% 99.50% 354.31% 100.00%
NP to SH 11,398 12,273 61,068 8,442 31,895 113,575 32,055 -49.71% QoQ % -7.13% -79.90% 623.38% -73.53% -71.92% 254.31% - Horiz. % 35.56% 38.29% 190.51% 26.34% 99.50% 354.31% 100.00%
Tax Rate 0.56 % 0.11 % 0.02 % 0.30 % 0.07 % 0.06 % 0.07 % 298.49% QoQ % 409.09% 450.00% -93.33% 328.57% 16.67% -14.29% - Horiz. % 800.00% 157.14% 28.57% 428.57% 100.00% 85.71% 100.00%
Total Cost 26,524 25,936 -21,500 30,638 16,231 -54,898 21,569 14.74% QoQ % 2.27% 220.63% -170.17% 88.76% 129.57% -354.52% - Horiz. % 122.97% 120.25% -99.68% 142.05% 75.25% -254.52% 100.00%
Net Worth 487,100 588,500 564,100 479,900 466,300 433,200 322,800 31.46% QoQ % -17.23% 4.33% 17.55% 2.92% 7.64% 34.20% - Horiz. % 150.90% 182.31% 174.75% 148.67% 144.45% 134.20% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 35,000 65,000 - - - - - - QoQ % -46.15% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.85% 100.00% - - - - -
Div Payout % 307.07 % 529.62 % - % - % - % - % - % - QoQ % -42.02% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 57.98% 100.00% - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 487,100 588,500 564,100 479,900 466,300 433,200 322,800 31.46% QoQ % -17.23% 4.33% 17.55% 2.92% 7.64% 34.20% - Horiz. % 150.90% 182.31% 174.75% 148.67% 144.45% 134.20% 100.00%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 30.06 % 32.12 % 154.34 % 21.60 % 66.27 % 193.56 % 59.78 % -36.69% QoQ % -6.41% -79.19% 614.54% -67.41% -65.76% 223.79% - Horiz. % 50.28% 53.73% 258.18% 36.13% 110.86% 323.79% 100.00%
ROE 2.34 % 2.09 % 10.83 % 1.76 % 6.84 % 26.22 % 9.93 % -61.75% QoQ % 11.96% -80.70% 515.34% -74.27% -73.91% 164.05% - Horiz. % 23.56% 21.05% 109.06% 17.72% 68.88% 264.05% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.79 3.82 3.96 3.91 4.81 5.87 5.36 -20.58% QoQ % -0.79% -3.54% 1.28% -18.71% -18.06% 9.51% - Horiz. % 70.71% 71.27% 73.88% 72.95% 89.74% 109.51% 100.00%
EPS 1.14 1.23 6.11 0.84 3.19 11.36 3.21 -49.76% QoQ % -7.32% -79.87% 627.38% -73.67% -71.92% 253.89% - Horiz. % 35.51% 38.32% 190.34% 26.17% 99.38% 353.89% 100.00%
DPS 3.50 6.50 0.00 0.00 0.00 0.00 0.00 - QoQ % -46.15% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.85% 100.00% - - - - -
NAPS 0.4871 0.5885 0.5641 0.4799 0.4663 0.4332 0.3228 31.46% QoQ % -17.23% 4.33% 17.55% 2.92% 7.64% 34.20% - Horiz. % 150.90% 182.31% 174.75% 148.67% 144.45% 134.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,000,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.79 3.82 3.96 3.91 4.81 5.87 5.36 -20.58% QoQ % -0.79% -3.54% 1.28% -18.71% -18.06% 9.51% - Horiz. % 70.71% 71.27% 73.88% 72.95% 89.74% 109.51% 100.00%
EPS 1.14 1.23 6.11 0.84 3.19 11.36 3.21 -49.76% QoQ % -7.32% -79.87% 627.38% -73.67% -71.92% 253.89% - Horiz. % 35.51% 38.32% 190.34% 26.17% 99.38% 353.89% 100.00%
DPS 3.50 6.50 0.00 0.00 0.00 0.00 0.00 - QoQ % -46.15% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.85% 100.00% - - - - -
NAPS 0.4871 0.5885 0.5641 0.4799 0.4663 0.4332 0.3228 31.46% QoQ % -17.23% 4.33% 17.55% 2.92% 7.64% 34.20% - Horiz. % 150.90% 182.31% 174.75% 148.67% 144.45% 134.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3600 0.3550 0.3650 0.4950 0.5250 0.7300 0.7200 -
P/RPS 9.49 9.29 9.22 12.67 10.91 12.44 13.43 -20.62% QoQ % 2.15% 0.76% -27.23% 16.13% -12.30% -7.37% - Horiz. % 70.66% 69.17% 68.65% 94.34% 81.24% 92.63% 100.00%
P/EPS 31.58 28.93 5.98 58.64 16.46 6.43 22.46 25.43% QoQ % 9.16% 383.78% -89.80% 256.26% 155.99% -71.37% - Horiz. % 140.61% 128.81% 26.63% 261.09% 73.29% 28.63% 100.00%
EY 3.17 3.46 16.73 1.71 6.08 15.56 4.45 -20.19% QoQ % -8.38% -79.32% 878.36% -71.88% -60.93% 249.66% - Horiz. % 71.24% 77.75% 375.96% 38.43% 136.63% 349.66% 100.00%
DY 9.72 18.31 0.00 0.00 0.00 0.00 0.00 - QoQ % -46.91% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 53.09% 100.00% - - - - -
P/NAPS 0.74 0.60 0.65 1.03 1.13 1.69 2.23 -51.97% QoQ % 23.33% -7.69% -36.89% -8.85% -33.14% -24.22% - Horiz. % 33.18% 26.91% 29.15% 46.19% 50.67% 75.78% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 26/08/22 - 23/02/22 22/11/21 13/08/21 -
Price 0.3600 0.3800 0.4250 0.5000 0.5400 0.6000 0.7100 -
P/RPS 9.49 9.95 10.74 12.79 11.22 10.23 13.24 -19.86% QoQ % -4.62% -7.36% -16.03% 13.99% 9.68% -22.73% - Horiz. % 71.68% 75.15% 81.12% 96.60% 84.74% 77.27% 100.00%
P/EPS 31.58 30.96 6.96 59.23 16.93 5.28 22.15 26.59% QoQ % 2.00% 344.83% -88.25% 249.85% 220.64% -76.16% - Horiz. % 142.57% 139.77% 31.42% 267.40% 76.43% 23.84% 100.00%
EY 3.17 3.23 14.37 1.69 5.91 18.93 4.51 -20.90% QoQ % -1.86% -77.52% 750.30% -71.40% -68.78% 319.73% - Horiz. % 70.29% 71.62% 318.63% 37.47% 131.04% 419.73% 100.00%
DY 9.72 17.11 0.00 0.00 0.00 0.00 0.00 - QoQ % -43.19% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 56.81% 100.00% - - - - -
P/NAPS 0.74 0.65 0.75 1.04 1.16 1.39 2.20 -51.54% QoQ % 13.85% -13.33% -27.88% -10.34% -16.55% -36.82% - Horiz. % 33.64% 29.55% 34.09% 47.27% 52.73% 63.18% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MBC 310322 Q1FY22.pdf 
