[MAYU] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -86.09%
YoY- 282.32%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 155,858 151,156 161,072 165,836 127,928 107,510 105,150 30.03%
PBT 29,715 22,640 4,926 3,912 18,857 10,126 7,262 156.04%
Tax -1,542 -1,642 -568 -1,404 -832 -626 -2,248 -22.23%
NP 28,173 20,997 4,358 2,508 18,025 9,500 5,014 216.38%
-
NP to SH 27,571 20,997 4,358 2,508 18,026 9,500 5,014 211.86%
-
Tax Rate 5.19% 7.25% 11.53% 35.89% 4.41% 6.18% 30.96% -
Total Cost 127,685 130,158 156,714 163,328 109,903 98,010 100,136 17.60%
-
Net Worth 252,757 295,391 207,233 160,929 116,426 122,717 126,144 59.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 304 304 501 - - - -
Div Payout % - 1.45% 6.99% 20.00% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 252,757 295,391 207,233 160,929 116,426 122,717 126,144 59.00%
NOSH 208,318 152,804 152,377 104,499 77,103 72,351 70,851 105.37%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.08% 13.89% 2.71% 1.51% 14.09% 8.84% 4.77% -
ROE 10.91% 7.11% 2.10% 1.56% 15.48% 7.74% 3.97% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 102.36 99.27 105.71 158.69 165.92 156.82 153.38 -23.65%
EPS 13.40 13.79 2.86 2.40 26.49 13.85 7.32 49.70%
DPS 0.00 0.20 0.20 0.48 0.00 0.00 0.00 -
NAPS 1.66 1.94 1.36 1.54 1.51 1.79 1.84 -6.63%
Adjusted Per Share Value based on latest NOSH - 104,499
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.30 31.33 33.38 34.37 26.51 22.28 21.79 30.03%
EPS 5.71 4.35 0.90 0.52 3.74 1.97 1.04 211.54%
DPS 0.00 0.06 0.06 0.10 0.00 0.00 0.00 -
NAPS 0.5239 0.6122 0.4295 0.3335 0.2413 0.2543 0.2614 59.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.865 0.91 0.84 1.36 1.22 0.74 0.765 -
P/RPS 0.85 0.92 0.79 0.86 0.74 0.47 0.50 42.48%
P/EPS 4.78 6.60 29.37 56.67 5.22 5.34 10.46 -40.69%
EY 20.93 15.15 3.40 1.76 19.16 18.73 9.56 68.68%
DY 0.00 0.22 0.24 0.35 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.62 0.88 0.81 0.41 0.42 15.31%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 30/11/17 17/08/17 31/05/17 24/02/17 25/11/16 -
Price 0.89 1.02 0.815 1.05 1.17 0.865 0.825 -
P/RPS 0.87 1.03 0.77 0.66 0.71 0.55 0.54 37.47%
P/EPS 4.92 7.40 28.50 43.75 5.00 6.24 11.28 -42.51%
EY 20.35 13.52 3.51 2.29 19.98 16.02 8.86 74.17%
DY 0.00 0.20 0.25 0.46 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.60 0.68 0.77 0.48 0.45 12.93%

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