[MAYU] QoQ 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- -45.0%
YoY- -46.84%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter 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 31,626 39,170 41,264 41,718 42,491 32,831 -22.75%
PBT 137 24,218 -17,653 964 1,715 12,735 14,517 -95.57%
Tax -178 -1,513 -371 -160 -145 -310 -948 -67.31%
NP -41 22,705 -18,024 804 1,570 12,425 13,569 -
-
NP to SH 76 22,715 -18,024 825 1,500 11,823 13,569 -96.87%
-
Tax Rate 129.93% 6.25% - 16.60% 8.45% 2.43% 6.53% -
Total Cost 22,353 8,921 57,194 40,460 40,148 30,066 19,262 10.46%
-
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 3,045 76 -
Div Payout % - - - - 277.60% 25.76% 0.56% -
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% 71.79% -46.01% 1.95% 3.76% 29.24% 41.33% -
ROE 0.02% 6.61% -5.13% 0.24% 0.45% 4.68% 4.59% -
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 14.90 18.49 19.46 20.04 27.91 21.56 -38.14%
EPS 0.04 10.82 -8.56 0.39 0.72 5.74 8.91 -97.30%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.05 -
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 4.62 6.55 8.12 8.55 8.65 8.81 6.80 -22.77%
EPS 0.02 4.71 -3.74 0.17 0.31 2.45 2.81 -96.33%
DPS 0.00 0.00 0.00 0.00 0.86 0.63 0.02 -
NAPS 0.7125 0.7125 0.7287 0.7076 0.6947 0.5239 0.6122 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 4.03 3.35 4.09 4.04 3.10 4.22 8.99%
P/EPS 1,410.04 5.61 -7.29 204.34 112.43 11.14 10.21 2596.02%
EY 0.07 17.84 -13.73 0.49 0.89 8.98 9.79 -96.32%
DY 0.00 0.00 0.00 0.00 2.47 2.31 0.05 -
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 3.76 3.95 3.85 4.14 3.19 4.73 -6.46%
P/EPS 1,256.47 5.23 -8.58 192.78 115.21 11.46 11.45 2211.89%
EY 0.08 19.11 -11.66 0.52 0.87 8.72 8.74 -95.66%
DY 0.00 0.00 0.00 0.00 2.41 2.25 0.05 -
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