[MAYU] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -131.46%
YoY- -108.7%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Revenue 168,048 109,044 79,310 92,788 153,778 151,156 107,510 7.40%
PBT 17,148 18,604 5,082 -668 9,244 22,640 10,126 8.79%
Tax -4,940 -5,662 -1,652 -956 -2,189 -1,642 -626 39.17%
NP 12,208 12,941 3,430 -1,624 7,055 20,997 9,500 4.09%
-
NP to SH 9,598 9,273 2,358 -614 7,065 20,997 9,500 0.16%
-
Tax Rate 28.81% 30.43% 32.51% - 23.68% 7.25% 6.18% -
Total Cost 155,840 96,102 75,880 94,412 146,723 130,158 98,010 7.70%
-
Net Worth 363,954 359,464 352,539 345,891 343,769 295,391 122,717 19.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Div - - - - - 304 - -
Div Payout % - - - - - 1.45% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Net Worth 363,954 359,464 352,539 345,891 343,769 295,391 122,717 19.00%
NOSH 368,205 223,889 213,418 212,203 213,318 152,804 72,351 29.74%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
NP Margin 7.26% 11.87% 4.33% -1.75% 4.59% 13.89% 8.84% -
ROE 2.64% 2.58% 0.67% -0.18% 2.06% 7.11% 7.74% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 51.71 50.96 37.34 43.73 72.47 99.27 156.82 -16.26%
EPS 2.96 4.33 1.11 -0.29 3.37 13.79 13.85 -21.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 1.12 1.68 1.66 1.63 1.62 1.94 1.79 -7.22%
Adjusted Per Share Value based on latest NOSH - 212,203
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 34.42 22.34 16.25 19.01 31.50 30.96 22.02 7.40%
EPS 1.97 1.90 0.48 -0.13 1.45 4.30 1.95 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.7455 0.7363 0.7221 0.7085 0.7042 0.6051 0.2514 18.99%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 -
Price 0.30 0.35 0.56 0.445 0.60 0.91 0.74 -
P/RPS 0.58 0.69 1.50 1.02 0.83 0.92 0.47 3.42%
P/EPS 10.16 8.08 50.42 -153.63 18.02 6.60 5.34 10.84%
EY 9.85 12.38 1.98 -0.65 5.55 15.15 18.73 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
P/NAPS 0.27 0.21 0.34 0.27 0.37 0.47 0.41 -6.46%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 25/05/23 26/05/22 24/06/21 29/05/20 30/05/19 26/02/18 24/02/17 -
Price 0.27 0.33 0.50 0.445 0.56 1.02 0.865 -
P/RPS 0.52 0.65 1.34 1.02 0.77 1.03 0.55 -0.89%
P/EPS 9.14 7.61 45.02 -153.63 16.82 7.40 6.24 6.29%
EY 10.94 13.13 2.22 -0.65 5.95 13.52 16.02 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 0.24 0.20 0.30 0.27 0.35 0.53 0.48 -10.49%

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