[MAYU] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 59.67%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 57,275 32,844 60,115 82,982 80,536 52,575 58,358 -0.29%
PBT 10,057 1,021 908 2,679 2,463 3,631 1,525 35.18%
Tax -3,234 -366 -387 -305 -284 -1,124 -233 52.25%
NP 6,823 655 521 2,374 2,179 2,507 1,292 30.46%
-
NP to SH 4,872 468 977 2,395 2,179 2,507 1,292 23.62%
-
Tax Rate 32.16% 35.85% 42.62% 11.38% 11.53% 30.96% 15.28% -
Total Cost 50,452 32,189 59,594 80,608 78,357 50,068 57,066 -1.94%
-
Net Worth 354,247 350,135 348,013 341,405 207,233 126,144 129,902 17.38%
Dividend
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 152 - - -
Div Payout % - - - - 6.99% - - -
Equity
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 354,247 350,135 348,013 341,405 207,233 126,144 129,902 17.38%
NOSH 214,912 212,203 212,203 213,318 152,377 70,851 70,217 19.57%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.91% 1.99% 0.87% 2.86% 2.71% 4.77% 2.21% -
ROE 1.38% 0.13% 0.28% 0.70% 1.05% 1.99% 0.99% -
Per Share
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 27.32 15.48 28.33 39.13 52.85 76.69 83.11 -16.28%
EPS 2.32 0.22 0.47 1.14 1.43 3.66 1.84 3.77%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 1.69 1.65 1.64 1.61 1.36 1.84 1.85 -1.43%
Adjusted Per Share Value based on latest NOSH - 213,318
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.73 6.73 12.31 17.00 16.50 10.77 11.95 -0.29%
EPS 1.00 0.10 0.20 0.49 0.45 0.51 0.26 24.01%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.7256 0.7172 0.7129 0.6993 0.4245 0.2584 0.2661 17.38%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.40 0.445 0.43 0.795 0.84 0.765 0.585 -
P/RPS 1.46 2.88 1.52 2.03 1.59 1.00 0.70 12.46%
P/EPS 17.21 201.77 93.40 70.39 58.74 20.92 31.79 -9.34%
EY 5.81 0.50 1.07 1.42 1.70 4.78 3.15 10.27%
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.49 0.62 0.42 0.32 -4.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/02/22 16/03/21 26/02/20 28/11/18 30/11/17 25/11/16 25/11/15 -
Price 0.375 0.555 0.445 0.75 0.815 0.825 0.61 -
P/RPS 1.37 3.59 1.57 1.92 1.54 1.08 0.73 10.58%
P/EPS 16.13 251.65 96.65 66.41 56.99 22.56 33.15 -10.87%
EY 6.20 0.40 1.03 1.51 1.75 4.43 3.02 12.18%
DY 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
P/NAPS 0.22 0.34 0.27 0.47 0.60 0.45 0.33 -6.27%

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