[MAYU] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 126.98%
YoY- -77.22%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 127,928 107,510 105,150 123,784 122,060 118,024 116,716 6.29%
PBT 18,857 10,126 7,262 1,980 -1,747 2,101 3,050 236.48%
Tax -832 -626 -2,248 -1,324 -686 -401 -466 47.12%
NP 18,025 9,500 5,014 656 -2,433 1,700 2,584 264.64%
-
NP to SH 18,026 9,500 5,014 656 -2,431 1,698 2,584 264.66%
-
Tax Rate 4.41% 6.18% 30.96% 66.87% - 19.09% 15.28% -
Total Cost 109,903 98,010 100,136 123,128 124,493 116,324 114,132 -2.48%
-
Net Worth 116,426 122,717 126,144 123,683 123,442 127,399 129,902 -7.03%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 116,426 122,717 126,144 123,683 123,442 127,399 129,902 -7.03%
NOSH 77,103 72,351 70,851 68,333 68,579 68,128 70,217 6.42%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.09% 8.84% 4.77% 0.53% -1.99% 1.44% 2.21% -
ROE 15.48% 7.74% 3.97% 0.53% -1.97% 1.33% 1.99% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 165.92 156.82 153.38 181.15 177.98 173.24 166.22 -0.12%
EPS 26.49 13.85 7.32 0.96 -3.54 2.49 3.68 272.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.79 1.84 1.81 1.80 1.87 1.85 -12.65%
Adjusted Per Share Value based on latest NOSH - 68,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.20 22.02 21.54 25.36 25.00 24.18 23.91 6.28%
EPS 3.69 1.95 1.03 0.13 -0.50 0.35 0.53 264.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2385 0.2514 0.2584 0.2534 0.2529 0.261 0.2661 -7.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.22 0.74 0.765 0.52 0.57 0.58 0.585 -
P/RPS 0.74 0.47 0.50 0.29 0.32 0.33 0.35 64.65%
P/EPS 5.22 5.34 10.46 54.17 -16.08 23.26 15.90 -52.37%
EY 19.16 18.73 9.56 1.85 -6.22 4.30 6.29 109.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.41 0.42 0.29 0.32 0.31 0.32 85.62%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 25/11/16 30/08/16 30/05/16 26/02/16 25/11/15 -
Price 1.17 0.865 0.825 0.50 0.52 0.54 0.61 -
P/RPS 0.71 0.55 0.54 0.28 0.29 0.31 0.37 54.35%
P/EPS 5.00 6.24 11.28 52.08 -14.67 21.66 16.58 -54.99%
EY 19.98 16.02 8.86 1.92 -6.82 4.62 6.03 122.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.48 0.45 0.28 0.29 0.29 0.33 75.83%

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