[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -96.52%
YoY- 282.32%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 155,858 113,367 80,536 41,459 127,928 80,633 52,575 106.50%
PBT 29,715 16,980 2,463 978 18,857 7,595 3,631 306.62%
Tax -1,542 -1,232 -284 -351 -832 -470 -1,124 23.48%
NP 28,173 15,748 2,179 627 18,025 7,125 2,507 402.44%
-
NP to SH 27,571 15,748 2,179 627 18,026 7,125 2,507 395.26%
-
Tax Rate 5.19% 7.26% 11.53% 35.89% 4.41% 6.19% 30.96% -
Total Cost 127,685 97,619 78,357 40,832 109,903 73,508 50,068 86.76%
-
Net Worth 252,757 295,391 207,233 160,929 116,426 122,717 126,144 59.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 228 152 125 - - - -
Div Payout % - 1.45% 6.99% 20.00% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 252,757 295,391 207,233 160,929 116,426 122,717 126,144 59.00%
NOSH 208,318 152,804 152,377 104,499 77,103 72,351 70,851 105.37%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.08% 13.89% 2.71% 1.51% 14.09% 8.84% 4.77% -
ROE 10.91% 5.33% 1.05% 0.39% 15.48% 5.81% 1.99% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 102.36 74.45 52.85 39.67 165.92 117.61 76.69 21.24%
EPS 13.40 10.34 1.43 0.60 26.49 10.39 3.66 137.73%
DPS 0.00 0.15 0.10 0.12 0.00 0.00 0.00 -
NAPS 1.66 1.94 1.36 1.54 1.51 1.79 1.84 -6.63%
Adjusted Per Share Value based on latest NOSH - 104,499
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.30 23.50 16.69 8.59 26.51 16.71 10.90 106.44%
EPS 5.71 3.26 0.45 0.13 3.74 1.48 0.52 394.75%
DPS 0.00 0.05 0.03 0.03 0.00 0.00 0.00 -
NAPS 0.5239 0.6122 0.4295 0.3335 0.2413 0.2543 0.2614 59.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.865 0.91 0.84 1.36 1.22 0.74 0.765 -
P/RPS 0.85 1.22 1.59 3.43 0.74 0.63 1.00 -10.27%
P/EPS 4.78 8.80 58.74 226.67 5.22 7.12 20.92 -62.65%
EY 20.93 11.37 1.70 0.44 19.16 14.04 4.78 167.88%
DY 0.00 0.16 0.12 0.09 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.62 0.88 0.81 0.41 0.42 15.31%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 30/11/17 17/08/17 31/05/17 24/02/17 25/11/16 -
Price 0.89 1.02 0.815 1.05 1.17 0.865 0.825 -
P/RPS 0.87 1.37 1.54 2.65 0.71 0.74 1.08 -13.43%
P/EPS 4.92 9.86 56.99 175.00 5.00 8.32 22.56 -63.80%
EY 20.35 10.14 1.75 0.57 19.98 12.01 4.43 176.59%
DY 0.00 0.15 0.12 0.11 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.60 0.68 0.77 0.48 0.45 12.93%

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