[MAYU] QoQ Cumulative 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- 1428.66%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 41,459 127,928 80,633 52,575 30,946 122,060 88,518 -39.71%
PBT 978 18,857 7,595 3,631 495 -1,747 1,576 -27.26%
Tax -351 -832 -470 -1,124 -331 -686 -301 10.79%
NP 627 18,025 7,125 2,507 164 -2,433 1,275 -37.72%
-
NP to SH 627 18,026 7,125 2,507 164 -2,431 1,274 -37.69%
-
Tax Rate 35.89% 4.41% 6.19% 30.96% 66.87% - 19.10% -
Total Cost 40,832 109,903 73,508 50,068 30,782 124,493 87,243 -39.74%
-
Net Worth 160,929 116,426 122,717 126,144 123,683 123,442 127,399 16.87%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 125 - - - - - - -
Div Payout % 20.00% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 160,929 116,426 122,717 126,144 123,683 123,442 127,399 16.87%
NOSH 104,499 77,103 72,351 70,851 68,333 68,579 68,128 33.03%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.51% 14.09% 8.84% 4.77% 0.53% -1.99% 1.44% -
ROE 0.39% 15.48% 5.81% 1.99% 0.13% -1.97% 1.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.67 165.92 117.61 76.69 45.29 177.98 129.93 -54.69%
EPS 0.60 26.49 10.39 3.66 0.24 -3.54 1.87 -53.16%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.79 1.84 1.81 1.80 1.87 -12.15%
Adjusted Per Share Value based on latest NOSH - 70,851
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.34 28.83 18.17 11.85 6.97 27.51 19.95 -39.73%
EPS 0.14 4.06 1.61 0.57 0.04 -0.55 0.29 -38.48%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.2624 0.2766 0.2843 0.2787 0.2782 0.2871 16.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.36 1.22 0.74 0.765 0.52 0.57 0.58 -
P/RPS 3.43 0.74 0.63 1.00 1.15 0.32 0.45 287.78%
P/EPS 226.67 5.22 7.12 20.92 216.67 -16.08 31.02 277.01%
EY 0.44 19.16 14.04 4.78 0.46 -6.22 3.22 -73.50%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.41 0.42 0.29 0.32 0.31 100.61%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 31/05/17 24/02/17 25/11/16 30/08/16 30/05/16 26/02/16 -
Price 1.05 1.17 0.865 0.825 0.50 0.52 0.54 -
P/RPS 2.65 0.71 0.74 1.08 1.10 0.29 0.42 241.83%
P/EPS 175.00 5.00 8.32 22.56 208.33 -14.67 28.88 232.73%
EY 0.57 19.98 12.01 4.43 0.48 -6.82 3.46 -69.98%
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.48 0.45 0.28 0.29 0.29 76.59%

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