[MAYU] YoY Annualized 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- 381.81%
YoY- 121.02%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 79,310 92,788 153,778 151,156 107,510 118,024 119,860 -6.39%
PBT 5,082 -668 9,244 22,640 10,126 2,101 1,677 19.40%
Tax -1,652 -956 -2,189 -1,642 -626 -401 -666 15.63%
NP 3,430 -1,624 7,055 20,997 9,500 1,700 1,010 21.59%
-
NP to SH 2,358 -614 7,065 20,997 9,500 1,698 1,010 14.52%
-
Tax Rate 32.51% - 23.68% 7.25% 6.18% 19.09% 39.71% -
Total Cost 75,880 94,412 146,723 130,158 98,010 116,324 118,849 -6.92%
-
Net Worth 352,539 345,891 343,769 295,391 122,717 127,399 128,651 17.49%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 304 - - - -
Div Payout % - - - 1.45% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 352,539 345,891 343,769 295,391 122,717 127,399 128,651 17.49%
NOSH 213,418 212,203 213,318 152,804 72,351 68,128 69,541 19.64%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.33% -1.75% 4.59% 13.89% 8.84% 1.44% 0.84% -
ROE 0.67% -0.18% 2.06% 7.11% 7.74% 1.33% 0.79% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 37.34 43.73 72.47 99.27 156.82 173.24 172.36 -21.70%
EPS 1.11 -0.29 3.37 13.79 13.85 2.49 1.45 -4.18%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.62 1.94 1.79 1.87 1.85 -1.71%
Adjusted Per Share Value based on latest NOSH - 152,804
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.44 19.23 31.87 31.33 22.28 24.46 24.84 -6.38%
EPS 0.49 -0.13 1.46 4.35 1.97 0.35 0.21 14.51%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.7307 0.7169 0.7125 0.6122 0.2543 0.264 0.2666 17.49%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.56 0.445 0.60 0.91 0.74 0.58 0.615 -
P/RPS 1.50 1.02 0.83 0.92 0.47 0.33 0.36 25.64%
P/EPS 50.42 -153.63 18.02 6.60 5.34 23.26 42.32 2.84%
EY 1.98 -0.65 5.55 15.15 18.73 4.30 2.36 -2.76%
DY 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.37 0.47 0.41 0.31 0.33 0.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/06/21 29/05/20 30/05/19 26/02/18 24/02/17 26/02/16 16/02/15 -
Price 0.50 0.445 0.56 1.02 0.865 0.54 0.615 -
P/RPS 1.34 1.02 0.77 1.03 0.55 0.31 0.36 23.39%
P/EPS 45.02 -153.63 16.82 7.40 6.24 21.66 42.32 0.99%
EY 2.22 -0.65 5.95 13.52 16.02 4.62 2.36 -0.97%
DY 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.35 0.53 0.48 0.29 0.33 -1.51%

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