[MAYU] QoQ Annualized 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- -20.17%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 89,248 153,778 162,869 165,964 166,872 155,858 151,156 -29.68%
PBT 548 9,244 -19,965 5,358 6,860 29,715 22,640 -91.68%
Tax -712 -2,189 -901 -610 -580 -1,542 -1,642 -42.79%
NP -164 7,055 -20,866 4,748 6,280 28,173 20,997 -
-
NP to SH 304 7,065 -20,866 4,790 6,000 27,571 20,997 -94.10%
-
Tax Rate 129.93% 23.68% - 11.38% 8.45% 5.19% 7.25% -
Total Cost 89,412 146,723 183,735 161,216 160,592 127,685 130,158 -22.19%
-
Net Worth 343,769 343,769 351,592 338,241 335,206 252,757 295,391 10.67%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 16,656 - 304 -
Div Payout % - - - - 277.60% - 1.45% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 343,769 343,769 351,592 338,241 335,206 252,757 295,391 10.67%
NOSH 212,203 213,318 213,318 212,053 208,318 208,318 152,804 24.54%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.18% 4.59% -12.81% 2.86% 3.76% 18.08% 13.89% -
ROE 0.09% 2.06% -5.93% 1.42% 1.79% 10.91% 7.11% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.06 72.47 76.90 79.00 80.15 102.36 99.27 -43.67%
EPS 0.16 3.37 -9.91 2.28 2.88 13.40 13.79 -94.91%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.20 -
NAPS 1.62 1.62 1.66 1.61 1.61 1.66 1.94 -11.35%
Adjusted Per Share Value based on latest NOSH - 213,318
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.50 31.87 33.76 34.40 34.59 32.30 31.33 -29.68%
EPS 0.06 1.46 -4.32 0.99 1.24 5.71 4.35 -94.29%
DPS 0.00 0.00 0.00 0.00 3.45 0.00 0.06 -
NAPS 0.7125 0.7125 0.7287 0.701 0.6947 0.5239 0.6122 10.67%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.505 0.60 0.62 0.795 0.81 0.865 0.91 -
P/RPS 1.20 0.83 0.81 1.01 1.01 0.85 0.92 19.43%
P/EPS 352.51 18.02 -6.29 34.87 28.11 4.78 6.60 1328.61%
EY 0.28 5.55 -15.89 2.87 3.56 20.93 15.15 -93.06%
DY 0.00 0.00 0.00 0.00 9.88 0.00 0.22 -
P/NAPS 0.31 0.37 0.37 0.49 0.50 0.52 0.47 -24.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 -
Price 0.45 0.56 0.73 0.75 0.83 0.89 1.02 -
P/RPS 1.07 0.77 0.95 0.95 1.04 0.87 1.03 2.57%
P/EPS 314.12 16.82 -7.41 32.89 28.80 4.92 7.40 1125.24%
EY 0.32 5.95 -13.50 3.04 3.47 20.35 13.52 -91.81%
DY 0.00 0.00 0.00 0.00 9.64 0.00 0.20 -
P/NAPS 0.28 0.35 0.44 0.47 0.52 0.54 0.53 -34.72%

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