[MAYU] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -147.19%
YoY- -106.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 32,844 12,946 96,773 69,591 60,115 42,735 22,312 29.25%
PBT 1,021 -226 7,884 -501 908 -1,196 137 279.22%
Tax -366 -44 -1,072 -717 -387 -289 -178 61.34%
NP 655 -270 6,812 -1,218 521 -1,485 -41 -
-
NP to SH 468 -213 6,876 -461 977 -1,154 76 234.11%
-
Tax Rate 35.85% - 13.60% - 42.62% - 129.93% -
Total Cost 32,189 13,216 89,961 70,809 59,594 44,220 22,353 27.37%
-
Net Worth 350,135 350,135 350,135 345,891 348,013 341,647 343,769 1.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 350,135 350,135 350,135 345,891 348,013 341,647 343,769 1.22%
NOSH 212,203 212,203 212,203 212,203 212,203 212,203 212,203 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.99% -2.09% 7.04% -1.75% 0.87% -3.47% -0.18% -
ROE 0.13% -0.06% 1.96% -0.13% 0.28% -0.34% 0.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.48 6.10 45.60 32.79 28.33 20.14 10.51 29.30%
EPS 0.22 -0.10 3.24 -0.22 0.47 -0.54 0.04 209.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.65 1.63 1.64 1.61 1.62 1.22%
Adjusted Per Share Value based on latest NOSH - 212,203
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.73 2.65 19.82 14.26 12.31 8.75 4.57 29.28%
EPS 0.10 -0.04 1.41 -0.09 0.20 -0.24 0.02 190.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7172 0.7172 0.7172 0.7085 0.7129 0.6998 0.7042 1.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.445 0.445 0.445 0.445 0.43 0.42 0.505 -
P/RPS 2.88 7.29 0.98 1.36 1.52 2.09 4.80 -28.75%
P/EPS 201.77 -443.34 13.73 -204.84 93.40 -77.23 1,410.04 -72.48%
EY 0.50 -0.23 7.28 -0.49 1.07 -1.29 0.07 268.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.27 0.26 0.26 0.31 -8.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 16/03/21 27/11/20 28/08/20 29/05/20 26/02/20 26/11/19 29/08/19 -
Price 0.555 0.445 0.445 0.445 0.445 0.52 0.45 -
P/RPS 3.59 7.29 0.98 1.36 1.57 2.58 4.28 -11.01%
P/EPS 251.65 -443.34 13.73 -204.84 96.65 -95.62 1,256.47 -65.60%
EY 0.40 -0.23 7.28 -0.49 1.03 -1.05 0.08 190.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.27 0.27 0.27 0.32 0.28 13.75%

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