[MAYU] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 184.2%
YoY- 459.26%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 80,536 41,459 127,928 80,633 52,575 30,946 122,060 -24.19%
PBT 2,463 978 18,857 7,595 3,631 495 -1,747 -
Tax -284 -351 -832 -470 -1,124 -331 -686 -44.42%
NP 2,179 627 18,025 7,125 2,507 164 -2,433 -
-
NP to SH 2,179 627 18,026 7,125 2,507 164 -2,431 -
-
Tax Rate 11.53% 35.89% 4.41% 6.19% 30.96% 66.87% - -
Total Cost 78,357 40,832 109,903 73,508 50,068 30,782 124,493 -26.53%
-
Net Worth 207,233 160,929 116,426 122,717 126,144 123,683 123,442 41.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 152 125 - - - - - -
Div Payout % 6.99% 20.00% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 207,233 160,929 116,426 122,717 126,144 123,683 123,442 41.20%
NOSH 152,377 104,499 77,103 72,351 70,851 68,333 68,579 70.19%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.71% 1.51% 14.09% 8.84% 4.77% 0.53% -1.99% -
ROE 1.05% 0.39% 15.48% 5.81% 1.99% 0.13% -1.97% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.85 39.67 165.92 117.61 76.69 45.29 177.98 -55.45%
EPS 1.43 0.60 26.49 10.39 3.66 0.24 -3.54 -
DPS 0.10 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.54 1.51 1.79 1.84 1.81 1.80 -17.03%
Adjusted Per Share Value based on latest NOSH - 72,351
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.69 8.59 26.51 16.71 10.90 6.41 25.30 -24.20%
EPS 0.45 0.13 3.74 1.48 0.52 0.03 -0.50 -
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4295 0.3335 0.2413 0.2543 0.2614 0.2563 0.2558 41.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.84 1.36 1.22 0.74 0.765 0.52 0.57 -
P/RPS 1.59 3.43 0.74 0.63 1.00 1.15 0.32 190.89%
P/EPS 58.74 226.67 5.22 7.12 20.92 216.67 -16.08 -
EY 1.70 0.44 19.16 14.04 4.78 0.46 -6.22 -
DY 0.12 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.88 0.81 0.41 0.42 0.29 0.32 55.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 17/08/17 31/05/17 24/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.815 1.05 1.17 0.865 0.825 0.50 0.52 -
P/RPS 1.54 2.65 0.71 0.74 1.08 1.10 0.29 204.07%
P/EPS 56.99 175.00 5.00 8.32 22.56 208.33 -14.67 -
EY 1.75 0.57 19.98 12.01 4.43 0.48 -6.82 -
DY 0.12 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.77 0.48 0.45 0.28 0.29 62.29%

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