[MAYU] QoQ 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- 97.1%
YoY- 25755.56%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 39,077 41,459 47,295 28,058 21,629 30,946 33,542 10.70%
PBT 1,669 978 11,262 3,964 3,370 495 -3,323 -
Tax -117 -351 -362 654 -1,027 -331 -385 -54.76%
NP 1,552 627 10,900 4,618 2,343 164 -3,708 -
-
NP to SH 1,552 627 10,901 4,618 2,343 164 -3,706 -
-
Tax Rate 7.01% 35.89% 3.21% -16.50% 30.47% 66.87% - -
Total Cost 37,525 40,832 36,395 23,440 19,286 30,782 37,250 0.49%
-
Net Worth 206,933 160,929 116,420 122,717 126,144 123,683 123,423 41.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 125 - - - - - -
Div Payout % - 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 206,933 160,929 116,420 122,717 126,144 123,683 123,423 41.08%
NOSH 152,156 104,499 77,099 72,351 70,851 68,333 68,568 70.04%
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 3.97% 1.51% 23.05% 16.46% 10.83% 0.53% -11.05% -
ROE 0.75% 0.39% 9.36% 3.76% 1.86% 0.13% -3.00% -
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 25.68 39.67 61.34 40.93 31.55 45.29 48.92 -34.90%
EPS 1.02 0.60 16.02 6.74 3.42 0.24 -5.40 -
DPS 0.00 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 8.10 8.59 9.80 5.82 4.48 6.41 6.95 10.73%
EPS 0.32 0.13 2.26 0.96 0.49 0.03 -0.77 -
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4289 0.3335 0.2413 0.2543 0.2614 0.2563 0.2558 41.09%
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 3.27 3.43 1.99 1.81 2.42 1.15 1.17 98.29%
P/EPS 82.35 226.67 8.63 10.99 22.38 216.67 -10.55 -
EY 1.21 0.44 11.59 9.10 4.47 0.46 -9.48 -
DY 0.00 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 3.17 2.65 1.91 2.11 2.61 1.10 1.06 107.43%
P/EPS 79.90 175.00 8.28 12.84 24.14 208.33 -9.62 -
EY 1.25 0.57 12.08 7.79 4.14 0.48 -10.39 -
DY 0.00 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