[MAYU] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -859.21%
YoY- -148.18%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 201,132 79,824 51,784 85,470 166,872 165,836 123,784 8.06%
PBT 29,916 14,592 -904 -2,392 6,860 3,912 1,980 54.35%
Tax -7,896 -4,636 -176 -578 -580 -1,404 -1,324 33.04%
NP 22,020 9,956 -1,080 -2,970 6,280 2,508 656 75.37%
-
NP to SH 17,492 6,840 -852 -2,308 6,000 2,508 656 69.03%
-
Tax Rate 26.39% 31.77% - - 8.45% 35.89% 66.87% -
Total Cost 179,112 69,868 52,864 88,440 160,592 163,328 123,128 6.17%
-
Net Worth 360,974 350,370 350,135 341,647 335,206 160,929 123,683 18.67%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - 16,656 501 - -
Div Payout % - - - - 277.60% 20.00% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 360,974 350,370 350,135 341,647 335,206 160,929 123,683 18.67%
NOSH 251,248 214,593 212,203 212,203 208,318 104,499 68,333 23.14%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.95% 12.47% -2.09% -3.47% 3.76% 1.51% 0.53% -
ROE 4.85% 1.95% -0.24% -0.68% 1.79% 1.56% 0.53% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 86.92 38.28 24.40 40.28 80.15 158.69 181.15 -11.07%
EPS 7.56 3.28 -0.40 -1.08 2.88 2.40 0.96 39.08%
DPS 0.00 0.00 0.00 0.00 8.00 0.48 0.00 -
NAPS 1.56 1.68 1.65 1.61 1.61 1.54 1.81 -2.34%
Adjusted Per Share Value based on latest NOSH - 212,203
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 41.20 16.35 10.61 17.51 34.18 33.97 25.36 8.06%
EPS 3.58 1.40 -0.17 -0.47 1.23 0.51 0.13 69.90%
DPS 0.00 0.00 0.00 0.00 3.41 0.10 0.00 -
NAPS 0.7394 0.7177 0.7172 0.6998 0.6866 0.3297 0.2534 18.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 30/06/16 -
Price 0.31 0.455 0.445 0.42 0.81 1.36 0.52 -
P/RPS 0.36 1.19 1.82 1.04 1.01 0.86 0.29 3.51%
P/EPS 4.10 13.87 -110.83 -38.62 28.11 56.67 54.17 -33.81%
EY 24.39 7.21 -0.90 -2.59 3.56 1.76 1.85 51.03%
DY 0.00 0.00 0.00 0.00 9.88 0.35 0.00 -
P/NAPS 0.20 0.27 0.27 0.26 0.50 0.88 0.29 -5.76%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/11/22 26/11/21 27/11/20 26/11/19 30/08/18 17/08/17 30/08/16 -
Price 0.275 0.39 0.445 0.52 0.83 1.05 0.50 -
P/RPS 0.32 1.02 1.82 1.29 1.04 0.66 0.28 2.15%
P/EPS 3.64 11.89 -110.83 -47.81 28.80 43.75 52.08 -34.64%
EY 27.49 8.41 -0.90 -2.09 3.47 2.29 1.92 53.03%
DY 0.00 0.00 0.00 0.00 9.64 0.46 0.00 -
P/NAPS 0.18 0.23 0.27 0.32 0.52 0.68 0.28 -6.82%

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