[MAYU] YoY Quarter Result on 30-Sep-2016 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 1328.66%
YoY- 309.62%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 39,170 41,264 39,077 21,629 31,690 31,679 31,052 4.51%
PBT -17,653 964 1,669 3,370 644 -1,390 2,723 -
Tax -371 -160 -117 -1,027 -72 296 -830 -14.20%
NP -18,024 804 1,552 2,343 572 -1,094 1,893 -
-
NP to SH -18,024 825 1,552 2,343 572 -1,094 1,871 -
-
Tax Rate - 16.60% 7.01% 30.47% 11.18% - 30.48% -
Total Cost 57,194 40,460 37,525 19,286 31,118 32,773 29,159 13.67%
-
Net Worth 351,592 341,405 206,933 126,144 130,641 110,441 106,656 25.48%
Dividend
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 351,592 341,405 206,933 126,144 130,641 110,441 106,656 25.48%
NOSH 213,318 213,318 152,156 70,851 70,617 52,095 45,193 34.35%
Ratio Analysis
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -46.01% 1.95% 3.97% 10.83% 1.80% -3.45% 6.10% -
ROE -5.13% 0.24% 0.75% 1.86% 0.44% -0.99% 1.75% -
Per Share
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.49 19.46 25.68 31.55 44.88 60.81 68.71 -22.10%
EPS -8.56 0.39 1.02 3.42 0.81 -2.10 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.61 1.36 1.84 1.85 2.12 2.36 -6.47%
Adjusted Per Share Value based on latest NOSH - 70,851
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.02 8.45 8.00 4.43 6.49 6.49 6.36 4.51%
EPS -3.69 0.17 0.32 0.48 0.12 -0.22 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7202 0.6993 0.4239 0.2584 0.2676 0.2262 0.2185 25.48%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/18 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.62 0.795 0.84 0.765 0.585 0.915 0.73 -
P/RPS 3.35 4.09 3.27 2.42 1.30 1.50 1.06 24.48%
P/EPS -7.29 204.34 82.35 22.38 72.22 -43.57 17.63 -
EY -13.73 0.49 1.21 4.47 1.38 -2.30 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.62 0.42 0.32 0.43 0.31 3.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/02/19 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 19/11/13 -
Price 0.73 0.75 0.815 0.825 0.61 0.735 1.25 -
P/RPS 3.95 3.85 3.17 2.61 1.36 1.21 1.82 15.88%
P/EPS -8.58 192.78 79.90 24.14 75.31 -35.00 30.19 -
EY -11.66 0.52 1.25 4.14 1.33 -2.86 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.45 0.33 0.35 0.53 -3.47%

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