[MAYU] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 774.29%
YoY- 193.83%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 41,264 41,718 42,491 32,831 39,077 41,459 47,295 -8.68%
PBT 964 1,715 12,735 14,517 1,669 978 11,262 -80.54%
Tax -160 -145 -310 -948 -117 -351 -362 -41.94%
NP 804 1,570 12,425 13,569 1,552 627 10,900 -82.38%
-
NP to SH 825 1,500 11,823 13,569 1,552 627 10,901 -82.07%
-
Tax Rate 16.60% 8.45% 2.43% 6.53% 7.01% 35.89% 3.21% -
Total Cost 40,460 40,148 30,066 19,262 37,525 40,832 36,395 7.30%
-
Net Worth 341,405 335,206 252,757 295,391 206,933 160,929 116,420 104.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 4,164 3,045 76 - 125 - -
Div Payout % - 277.60% 25.76% 0.56% - 20.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 341,405 335,206 252,757 295,391 206,933 160,929 116,420 104.74%
NOSH 213,318 208,318 208,318 152,804 152,156 104,499 77,099 96.96%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.95% 3.76% 29.24% 41.33% 3.97% 1.51% 23.05% -
ROE 0.24% 0.45% 4.68% 4.59% 0.75% 0.39% 9.36% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.46 20.04 27.91 21.56 25.68 39.67 61.34 -53.45%
EPS 0.39 0.72 5.74 8.91 1.02 0.60 16.02 -91.58%
DPS 0.00 2.00 2.00 0.05 0.00 0.12 0.00 -
NAPS 1.61 1.61 1.66 1.94 1.36 1.54 1.51 4.36%
Adjusted Per Share Value based on latest NOSH - 152,804
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.55 8.65 8.81 6.80 8.10 8.59 9.80 -8.68%
EPS 0.17 0.31 2.45 2.81 0.32 0.13 2.26 -82.15%
DPS 0.00 0.86 0.63 0.02 0.00 0.03 0.00 -
NAPS 0.7076 0.6947 0.5239 0.6122 0.4289 0.3335 0.2413 104.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.795 0.81 0.865 0.91 0.84 1.36 1.22 -
P/RPS 4.09 4.04 3.10 4.22 3.27 3.43 1.99 61.58%
P/EPS 204.34 112.43 11.14 10.21 82.35 226.67 8.63 722.98%
EY 0.49 0.89 8.98 9.79 1.21 0.44 11.59 -87.84%
DY 0.00 2.47 2.31 0.05 0.00 0.09 0.00 -
P/NAPS 0.49 0.50 0.52 0.47 0.62 0.88 0.81 -28.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 17/08/17 31/05/17 -
Price 0.75 0.83 0.89 1.02 0.815 1.05 1.17 -
P/RPS 3.85 4.14 3.19 4.73 3.17 2.65 1.91 59.50%
P/EPS 192.78 115.21 11.46 11.45 79.90 175.00 8.28 713.80%
EY 0.52 0.87 8.72 8.74 1.25 0.57 12.08 -87.69%
DY 0.00 2.41 2.25 0.05 0.00 0.11 0.00 -
P/NAPS 0.47 0.52 0.54 0.53 0.60 0.68 0.77 -28.02%

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