[MAYU] YoY Annualized 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- -78.24%
YoY- 139.23%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 79,824 51,784 85,470 166,872 165,836 123,784 106,672 -4.52%
PBT 14,592 -904 -2,392 6,860 3,912 1,980 3,524 25.49%
Tax -4,636 -176 -578 -580 -1,404 -1,324 -644 37.08%
NP 9,956 -1,080 -2,970 6,280 2,508 656 2,880 21.92%
-
NP to SH 6,840 -852 -2,308 6,000 2,508 656 2,880 14.82%
-
Tax Rate 31.77% - - 8.45% 35.89% 66.87% 18.27% -
Total Cost 69,868 52,864 88,440 160,592 163,328 123,128 103,792 -6.12%
-
Net Worth 350,370 350,135 341,647 335,206 160,929 123,683 129,176 17.28%
Dividend
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 16,656 501 - - -
Div Payout % - - - 277.60% 20.00% - - -
Equity
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 350,370 350,135 341,647 335,206 160,929 123,683 129,176 17.28%
NOSH 214,593 212,203 212,203 208,318 104,499 68,333 70,588 19.44%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.47% -2.09% -3.47% 3.76% 1.51% 0.53% 2.70% -
ROE 1.95% -0.24% -0.68% 1.79% 1.56% 0.53% 2.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 38.28 24.40 40.28 80.15 158.69 181.15 151.12 -19.70%
EPS 3.28 -0.40 -1.08 2.88 2.40 0.96 4.08 -3.42%
DPS 0.00 0.00 0.00 8.00 0.48 0.00 0.00 -
NAPS 1.68 1.65 1.61 1.61 1.54 1.81 1.83 -1.35%
Adjusted Per Share Value based on latest NOSH - 208,318
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.54 10.73 17.71 34.59 34.37 25.66 22.11 -4.53%
EPS 1.42 -0.18 -0.48 1.24 0.52 0.14 0.60 14.75%
DPS 0.00 0.00 0.00 3.45 0.10 0.00 0.00 -
NAPS 0.7262 0.7257 0.7081 0.6947 0.3335 0.2563 0.2677 17.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.455 0.445 0.42 0.81 1.36 0.52 0.58 -
P/RPS 1.19 1.82 1.04 1.01 0.86 0.29 0.38 20.01%
P/EPS 13.87 -110.83 -38.62 28.11 56.67 54.17 14.22 -0.39%
EY 7.21 -0.90 -2.59 3.56 1.76 1.85 7.03 0.40%
DY 0.00 0.00 0.00 9.88 0.35 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.50 0.88 0.29 0.32 -2.67%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/11/21 27/11/20 26/11/19 30/08/18 17/08/17 30/08/16 25/08/15 -
Price 0.39 0.445 0.52 0.83 1.05 0.50 0.595 -
P/RPS 1.02 1.82 1.29 1.04 0.66 0.28 0.39 16.60%
P/EPS 11.89 -110.83 -47.81 28.80 43.75 52.08 14.58 -3.20%
EY 8.41 -0.90 -2.09 3.47 2.29 1.92 6.86 3.30%
DY 0.00 0.00 0.00 9.64 0.46 0.00 0.00 -
P/NAPS 0.23 0.27 0.32 0.52 0.68 0.28 0.33 -5.60%

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