[MAYU] YoY Cumulative 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- -147.19%
YoY- -106.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Revenue 126,036 81,783 59,483 69,591 153,778 113,367 80,633 7.40%
PBT 12,861 13,953 3,812 -501 9,244 16,980 7,595 8.79%
Tax -3,705 -4,247 -1,239 -717 -2,189 -1,232 -470 39.15%
NP 9,156 9,706 2,573 -1,218 7,055 15,748 7,125 4.09%
-
NP to SH 7,199 6,955 1,769 -461 7,065 15,748 7,125 0.16%
-
Tax Rate 28.81% 30.44% 32.50% - 23.68% 7.26% 6.19% -
Total Cost 116,880 72,077 56,910 70,809 146,723 97,619 73,508 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 - - - - - 228 - -
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 1.98% 1.93% 0.50% -0.13% 2.06% 5.33% 5.81% -
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 38.79 38.22 28.01 32.79 72.47 74.45 117.61 -16.26%
EPS 2.22 3.25 0.83 -0.22 3.37 10.34 10.39 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 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 26.12 16.95 12.33 14.42 31.87 23.50 16.71 7.40%
EPS 1.49 1.44 0.37 -0.10 1.46 3.26 1.48 0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.7543 0.745 0.7307 0.7169 0.7125 0.6122 0.2543 19.00%
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 0.77 0.92 2.00 1.36 0.83 1.22 0.63 3.26%
P/EPS 13.54 10.77 67.23 -204.84 18.02 8.80 7.12 10.83%
EY 7.38 9.29 1.49 -0.49 5.55 11.37 14.04 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.16 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 0.70 0.86 1.79 1.36 0.77 1.37 0.74 -0.88%
P/EPS 12.19 10.15 60.03 -204.84 16.82 9.86 8.32 6.30%
EY 8.21 9.85 1.67 -0.49 5.95 10.14 12.01 -5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.15 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