[MAYU] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 664.33%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 162,869 165,964 161,072 105,150 116,716 132,750 146,628 2.01%
PBT -19,965 5,358 4,926 7,262 3,050 472 7,860 -
Tax -901 -610 -568 -2,248 -466 -346 -1,920 -13.40%
NP -20,866 4,748 4,358 5,014 2,584 126 5,940 -
-
NP to SH -20,866 4,790 4,358 5,014 2,584 126 5,864 -
-
Tax Rate - 11.38% 11.53% 30.96% 15.28% 73.31% 24.43% -
Total Cost 183,735 161,216 156,714 100,136 114,132 132,624 140,688 5.21%
-
Net Worth 351,592 338,241 207,233 126,144 129,902 111,299 106,782 25.45%
Dividend
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 304 - - - - -
Div Payout % - - 6.99% - - - - -
Equity
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 351,592 338,241 207,233 126,144 129,902 111,299 106,782 25.45%
NOSH 213,318 212,053 152,377 70,851 70,217 52,500 45,246 34.32%
Ratio Analysis
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -12.81% 2.86% 2.71% 4.77% 2.21% 0.09% 4.05% -
ROE -5.93% 1.42% 2.10% 3.97% 1.99% 0.11% 5.49% -
Per Share
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 76.90 79.00 105.71 153.38 166.22 252.86 324.06 -23.94%
EPS -9.91 2.28 2.86 7.32 3.68 0.24 12.96 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.61 1.36 1.84 1.85 2.12 2.36 -6.47%
Adjusted Per Share Value based on latest NOSH - 70,851
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.36 34.00 32.99 21.54 23.91 27.19 30.04 2.01%
EPS -4.27 0.98 0.89 1.03 0.53 0.03 1.20 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.7202 0.6929 0.4245 0.2584 0.2661 0.228 0.2187 25.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/18 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.62 0.795 0.84 0.765 0.585 0.915 0.73 -
P/RPS 0.81 1.01 0.79 0.50 0.35 0.36 0.23 27.07%
P/EPS -6.29 34.87 29.37 10.46 15.90 381.25 5.63 -
EY -15.89 2.87 3.40 9.56 6.29 0.26 17.75 -
DY 0.00 0.00 0.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.62 0.42 0.32 0.43 0.31 3.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/02/19 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 19/11/13 -
Price 0.73 0.75 0.815 0.825 0.61 0.735 1.25 -
P/RPS 0.95 0.95 0.77 0.54 0.37 0.29 0.39 18.46%
P/EPS -7.41 32.89 28.50 11.28 16.58 306.25 9.65 -
EY -13.50 3.04 3.51 8.86 6.03 0.33 10.37 -
DY 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.45 0.33 0.35 0.53 -3.47%

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