[MAYU] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 89.75%
YoY- 841.51%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 77,866 96,773 155,858 127,928 122,060 141,209 143,602 -8.09%
PBT 5,030 7,884 29,715 18,857 -1,747 3,997 4,620 1.17%
Tax -4,169 -1,072 -1,542 -832 -686 1 -1,633 13.79%
NP 861 6,812 28,173 18,025 -2,433 3,998 2,987 -15.75%
-
NP to SH -132 6,876 27,571 18,026 -2,431 4,000 2,925 -
-
Tax Rate 82.88% 13.60% 5.19% 4.41% - -0.03% 35.35% -
Total Cost 77,005 89,961 127,685 109,903 124,493 137,211 140,615 -7.96%
-
Net Worth 350,684 350,135 252,757 116,426 123,442 130,184 103,249 18.35%
Dividend
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 350,684 350,135 252,757 116,426 123,442 130,184 103,249 18.35%
NOSH 213,766 212,203 208,318 77,103 68,579 74,818 48,702 22.61%
Ratio Analysis
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.11% 7.04% 18.08% 14.09% -1.99% 2.83% 2.08% -
ROE -0.04% 1.96% 10.91% 15.48% -1.97% 3.07% 2.83% -
Per Share
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 36.64 45.60 102.36 165.92 177.98 188.73 294.85 -24.98%
EPS -0.06 3.24 13.40 26.49 -3.54 7.29 6.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.66 1.51 1.80 1.74 2.12 -3.39%
Adjusted Per Share Value based on latest NOSH - 77,099
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.14 20.06 32.30 26.51 25.30 29.27 29.76 -8.08%
EPS -0.03 1.43 5.71 3.74 -0.50 0.83 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7268 0.7257 0.5239 0.2413 0.2558 0.2698 0.214 18.35%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/21 30/06/20 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.48 0.445 0.865 1.22 0.57 0.585 0.93 -
P/RPS 1.31 0.98 0.85 0.74 0.32 0.31 0.32 21.44%
P/EPS -772.86 13.73 4.78 5.22 -16.08 10.94 15.48 -
EY -0.13 7.28 20.93 19.16 -6.22 9.14 6.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.52 0.81 0.32 0.34 0.44 -5.58%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/09/21 28/08/20 31/05/18 31/05/17 30/05/16 06/10/15 27/05/14 -
Price 0.455 0.445 0.89 1.17 0.52 0.58 0.82 -
P/RPS 1.24 0.98 0.87 0.71 0.29 0.31 0.28 22.76%
P/EPS -732.60 13.73 4.92 5.00 -14.67 10.85 13.65 -
EY -0.14 7.28 20.35 19.98 -6.82 9.22 7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.54 0.77 0.29 0.33 0.39 -4.46%

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