[MAYU] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 664.33%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 165,836 127,928 107,510 105,150 123,784 122,060 118,024 25.47%
PBT 3,912 18,857 10,126 7,262 1,980 -1,747 2,101 51.40%
Tax -1,404 -832 -626 -2,248 -1,324 -686 -401 130.75%
NP 2,508 18,025 9,500 5,014 656 -2,433 1,700 29.62%
-
NP to SH 2,508 18,026 9,500 5,014 656 -2,431 1,698 29.72%
-
Tax Rate 35.89% 4.41% 6.18% 30.96% 66.87% - 19.09% -
Total Cost 163,328 109,903 98,010 100,136 123,128 124,493 116,324 25.41%
-
Net Worth 160,929 116,426 122,717 126,144 123,683 123,442 127,399 16.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 501 - - - - - - -
Div Payout % 20.00% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 160,929 116,426 122,717 126,144 123,683 123,442 127,399 16.87%
NOSH 104,499 77,103 72,351 70,851 68,333 68,579 68,128 33.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.51% 14.09% 8.84% 4.77% 0.53% -1.99% 1.44% -
ROE 1.56% 15.48% 7.74% 3.97% 0.53% -1.97% 1.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 158.69 165.92 156.82 153.38 181.15 177.98 173.24 -5.68%
EPS 2.40 26.49 13.85 7.32 0.96 -3.54 2.49 -2.42%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.79 1.84 1.81 1.80 1.87 -12.15%
Adjusted Per Share Value based on latest NOSH - 70,851
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.37 26.51 22.28 21.79 25.66 25.30 24.46 25.47%
EPS 0.52 3.74 1.97 1.04 0.14 -0.50 0.35 30.23%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.2413 0.2543 0.2614 0.2563 0.2558 0.264 16.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.36 1.22 0.74 0.765 0.52 0.57 0.58 -
P/RPS 0.86 0.74 0.47 0.50 0.29 0.32 0.33 89.48%
P/EPS 56.67 5.22 5.34 10.46 54.17 -16.08 23.26 81.16%
EY 1.76 19.16 18.73 9.56 1.85 -6.22 4.30 -44.90%
DY 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.41 0.42 0.29 0.32 0.31 100.61%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 31/05/17 24/02/17 25/11/16 30/08/16 30/05/16 26/02/16 -
Price 1.05 1.17 0.865 0.825 0.50 0.52 0.54 -
P/RPS 0.66 0.71 0.55 0.54 0.28 0.29 0.31 65.57%
P/EPS 43.75 5.00 6.24 11.28 52.08 -14.67 21.66 59.85%
EY 2.29 19.98 16.02 8.86 1.92 -6.82 4.62 -37.39%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.48 0.45 0.28 0.29 0.29 76.59%

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