[MAYU] QoQ 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- -167.48%
YoY- -106.33%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 19,898 12,946 27,182 9,476 17,380 20,423 22,312 -7.31%
PBT 1,247 -226 8,385 -1,409 2,104 -1,333 137 333.03%
Tax -322 -44 -355 -330 -98 -111 -178 48.19%
NP 925 -270 8,030 -1,739 2,006 -1,444 -41 -
-
NP to SH 681 -213 8,094 -1,438 2,131 -1,230 76 328.55%
-
Tax Rate 25.82% - 4.23% - 4.66% - 129.93% -
Total Cost 18,973 13,216 19,152 11,215 15,374 21,867 22,353 -10.30%
-
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 4.65% -2.09% 29.54% -18.35% 11.54% -7.07% -0.18% -
ROE 0.19% -0.06% 2.31% -0.42% 0.61% -0.36% 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 9.38 6.10 12.81 4.47 8.19 9.62 10.51 -7.27%
EPS 0.32 -0.10 3.81 -0.68 1.02 -0.58 0.04 297.48%
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 4.08 2.65 5.57 1.94 3.56 4.18 4.57 -7.25%
EPS 0.14 -0.04 1.66 -0.29 0.44 -0.25 0.02 263.77%
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 4.75 7.29 3.47 9.97 5.25 4.36 4.80 -0.69%
P/EPS 138.66 -443.34 11.67 -65.67 42.82 -72.46 1,410.04 -78.54%
EY 0.72 -0.23 8.57 -1.52 2.34 -1.38 0.07 369.62%
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 5.92 7.29 3.47 9.97 5.43 5.40 4.28 24.01%
P/EPS 172.94 -443.34 11.67 -65.67 44.31 -89.71 1,256.47 -73.18%
EY 0.58 -0.23 8.57 -1.52 2.26 -1.11 0.08 272.35%
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