[MAYU] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 59.67%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 22,312 153,778 122,152 82,982 41,718 155,858 113,367 -66.26%
PBT 137 9,244 -14,974 2,679 1,715 29,715 16,980 -96.01%
Tax -178 -2,189 -676 -305 -145 -1,542 -1,232 -72.56%
NP -41 7,055 -15,650 2,374 1,570 28,173 15,748 -
-
NP to SH 76 7,065 -15,650 2,395 1,500 27,571 15,748 -97.17%
-
Tax Rate 129.93% 23.68% - 11.38% 8.45% 5.19% 7.26% -
Total Cost 22,353 146,723 137,802 80,608 40,148 127,685 97,619 -62.67%
-
Net Worth 343,769 343,769 351,592 341,405 335,206 252,757 295,391 10.67%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 4,164 - 228 -
Div Payout % - - - - 277.60% - 1.45% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 343,769 343,769 351,592 341,405 335,206 252,757 295,391 10.67%
NOSH 212,203 213,318 213,318 213,318 208,318 208,318 152,804 24.54%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.18% 4.59% -12.81% 2.86% 3.76% 18.08% 13.89% -
ROE 0.02% 2.06% -4.45% 0.70% 0.45% 10.91% 5.33% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.51 72.47 57.67 39.13 20.04 102.36 74.45 -72.98%
EPS 0.04 3.37 -7.43 1.14 0.72 13.40 10.34 -97.56%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.15 -
NAPS 1.62 1.62 1.66 1.61 1.61 1.66 1.94 -11.35%
Adjusted Per Share Value based on latest NOSH - 213,318
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.57 31.50 25.02 17.00 8.55 31.93 23.22 -66.26%
EPS 0.02 1.45 -3.21 0.49 0.31 5.65 3.23 -96.65%
DPS 0.00 0.00 0.00 0.00 0.85 0.00 0.05 -
NAPS 0.7042 0.7042 0.7202 0.6993 0.6866 0.5178 0.6051 10.67%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.505 0.60 0.62 0.795 0.81 0.865 0.91 -
P/RPS 4.80 0.83 1.08 2.03 4.04 0.85 1.22 149.84%
P/EPS 1,410.04 18.02 -8.39 70.39 112.43 4.78 8.80 2877.62%
EY 0.07 5.55 -11.92 1.42 0.89 20.93 11.37 -96.67%
DY 0.00 0.00 0.00 0.00 2.47 0.00 0.16 -
P/NAPS 0.31 0.37 0.37 0.49 0.50 0.52 0.47 -24.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 -
Price 0.45 0.56 0.73 0.75 0.83 0.89 1.02 -
P/RPS 4.28 0.77 1.27 1.92 4.14 0.87 1.37 114.15%
P/EPS 1,256.47 16.82 -9.88 66.41 115.21 4.92 9.86 2454.89%
EY 0.08 5.95 -10.12 1.51 0.87 20.35 10.14 -96.07%
DY 0.00 0.00 0.00 0.00 2.41 0.00 0.15 -
P/NAPS 0.28 0.35 0.44 0.47 0.52 0.54 0.53 -34.72%

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