[MAYU] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 247.53%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 60,115 122,152 82,982 80,536 52,575 58,358 66,375 -1.86%
PBT 908 -14,974 2,679 2,463 3,631 1,525 236 29.22%
Tax -387 -676 -305 -284 -1,124 -233 -173 16.55%
NP 521 -15,650 2,374 2,179 2,507 1,292 63 49.48%
-
NP to SH 977 -15,650 2,395 2,179 2,507 1,292 63 68.48%
-
Tax Rate 42.62% - 11.38% 11.53% 30.96% 15.28% 73.31% -
Total Cost 59,594 137,802 80,608 78,357 50,068 57,066 66,312 -2.01%
-
Net Worth 348,013 351,592 341,405 207,233 126,144 129,902 111,299 24.22%
Dividend
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 152 - - - -
Div Payout % - - - 6.99% - - - -
Equity
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 348,013 351,592 341,405 207,233 126,144 129,902 111,299 24.22%
NOSH 212,203 213,318 213,318 152,377 70,851 70,217 52,500 30.44%
Ratio Analysis
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.87% -12.81% 2.86% 2.71% 4.77% 2.21% 0.09% -
ROE 0.28% -4.45% 0.70% 1.05% 1.99% 0.99% 0.06% -
Per Share
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 28.33 57.67 39.13 52.85 76.69 83.11 126.43 -24.77%
EPS 0.47 -7.43 1.14 1.43 3.66 1.84 0.12 29.66%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.61 1.36 1.84 1.85 2.12 -4.76%
Adjusted Per Share Value based on latest NOSH - 152,156
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.31 25.02 17.00 16.50 10.77 11.95 13.60 -1.87%
EPS 0.20 -3.21 0.49 0.45 0.51 0.26 0.01 76.84%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.7129 0.7202 0.6993 0.4245 0.2584 0.2661 0.228 24.22%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/19 31/12/18 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.43 0.62 0.795 0.84 0.765 0.585 0.915 -
P/RPS 1.52 1.08 2.03 1.59 1.00 0.70 0.72 15.28%
P/EPS 93.40 -8.39 70.39 58.74 20.92 31.79 762.50 -32.93%
EY 1.07 -11.92 1.42 1.70 4.78 3.15 0.13 49.35%
DY 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.49 0.62 0.42 0.32 0.43 -9.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/20 25/02/19 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 -
Price 0.445 0.73 0.75 0.815 0.825 0.61 0.735 -
P/RPS 1.57 1.27 1.92 1.54 1.08 0.73 0.58 20.86%
P/EPS 96.65 -9.88 66.41 56.99 22.56 33.15 612.50 -29.62%
EY 1.03 -10.12 1.51 1.75 4.43 3.02 0.16 42.52%
DY 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
P/NAPS 0.27 0.44 0.47 0.60 0.45 0.33 0.35 -4.81%

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