[MAYU] QoQ Quarter Result on 30-Jun-2018 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -87.31%
YoY- 139.23%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 31,626 39,170 41,264 41,718 42,491 32,831 39,077 -13.16%
PBT 24,218 -17,653 964 1,715 12,735 14,517 1,669 495.88%
Tax -1,513 -371 -160 -145 -310 -948 -117 451.79%
NP 22,705 -18,024 804 1,570 12,425 13,569 1,552 499.14%
-
NP to SH 22,715 -18,024 825 1,500 11,823 13,569 1,552 499.31%
-
Tax Rate 6.25% - 16.60% 8.45% 2.43% 6.53% 7.01% -
Total Cost 8,921 57,194 40,460 40,148 30,066 19,262 37,525 -61.65%
-
Net Worth 343,769 351,592 341,405 335,206 252,757 295,391 206,933 40.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 4,164 3,045 76 - -
Div Payout % - - - 277.60% 25.76% 0.56% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 343,769 351,592 341,405 335,206 252,757 295,391 206,933 40.31%
NOSH 213,318 213,318 213,318 208,318 208,318 152,804 152,156 25.28%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 71.79% -46.01% 1.95% 3.76% 29.24% 41.33% 3.97% -
ROE 6.61% -5.13% 0.24% 0.45% 4.68% 4.59% 0.75% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.90 18.49 19.46 20.04 27.91 21.56 25.68 -30.45%
EPS 10.82 -8.56 0.39 0.72 5.74 8.91 1.02 383.47%
DPS 0.00 0.00 0.00 2.00 2.00 0.05 0.00 -
NAPS 1.62 1.66 1.61 1.61 1.66 1.94 1.36 12.38%
Adjusted Per Share Value based on latest NOSH - 208,318
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.55 8.12 8.55 8.65 8.81 6.80 8.10 -13.21%
EPS 4.71 -3.74 0.17 0.31 2.45 2.81 0.32 501.57%
DPS 0.00 0.00 0.00 0.86 0.63 0.02 0.00 -
NAPS 0.7125 0.7287 0.7076 0.6947 0.5239 0.6122 0.4289 40.30%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.60 0.62 0.795 0.81 0.865 0.91 0.84 -
P/RPS 4.03 3.35 4.09 4.04 3.10 4.22 3.27 14.96%
P/EPS 5.61 -7.29 204.34 112.43 11.14 10.21 82.35 -83.34%
EY 17.84 -13.73 0.49 0.89 8.98 9.79 1.21 502.26%
DY 0.00 0.00 0.00 2.47 2.31 0.05 0.00 -
P/NAPS 0.37 0.37 0.49 0.50 0.52 0.47 0.62 -29.13%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 -
Price 0.56 0.73 0.75 0.83 0.89 1.02 0.815 -
P/RPS 3.76 3.95 3.85 4.14 3.19 4.73 3.17 12.06%
P/EPS 5.23 -8.58 192.78 115.21 11.46 11.45 79.90 -83.78%
EY 19.11 -11.66 0.52 0.87 8.72 8.74 1.25 517.00%
DY 0.00 0.00 0.00 2.41 2.25 0.05 0.00 -
P/NAPS 0.35 0.44 0.47 0.52 0.54 0.53 0.60 -30.20%

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