[MAYU] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -1618.42%
YoY- -148.18%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 96,773 69,591 60,115 42,735 22,312 153,778 122,152 -14.39%
PBT 7,884 -501 908 -1,196 137 9,244 -14,974 -
Tax -1,072 -717 -387 -289 -178 -2,189 -676 36.02%
NP 6,812 -1,218 521 -1,485 -41 7,055 -15,650 -
-
NP to SH 6,876 -461 977 -1,154 76 7,065 -15,650 -
-
Tax Rate 13.60% - 42.62% - 129.93% 23.68% - -
Total Cost 89,961 70,809 59,594 44,220 22,353 146,723 137,802 -24.76%
-
Net Worth 350,135 345,891 348,013 341,647 343,769 343,769 351,592 -0.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 350,135 345,891 348,013 341,647 343,769 343,769 351,592 -0.27%
NOSH 212,203 212,203 212,203 212,203 212,203 213,318 213,318 -0.34%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.04% -1.75% 0.87% -3.47% -0.18% 4.59% -12.81% -
ROE 1.96% -0.13% 0.28% -0.34% 0.02% 2.06% -4.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 45.60 32.79 28.33 20.14 10.51 72.47 57.67 -14.50%
EPS 3.24 -0.22 0.47 -0.54 0.04 3.37 -7.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.64 1.61 1.62 1.62 1.66 -0.40%
Adjusted Per Share Value based on latest NOSH - 212,203
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.82 14.26 12.31 8.75 4.57 31.50 25.02 -14.39%
EPS 1.41 -0.09 0.20 -0.24 0.02 1.45 -3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7172 0.7085 0.7129 0.6998 0.7042 0.7042 0.7202 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.445 0.445 0.43 0.42 0.505 0.60 0.62 -
P/RPS 0.98 1.36 1.52 2.09 4.80 0.83 1.08 -6.27%
P/EPS 13.73 -204.84 93.40 -77.23 1,410.04 18.02 -8.39 -
EY 7.28 -0.49 1.07 -1.29 0.07 5.55 -11.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.26 0.31 0.37 0.37 -18.96%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 26/02/20 26/11/19 29/08/19 30/05/19 25/02/19 -
Price 0.445 0.445 0.445 0.52 0.45 0.56 0.73 -
P/RPS 0.98 1.36 1.57 2.58 4.28 0.77 1.27 -15.88%
P/EPS 13.73 -204.84 96.65 -95.62 1,256.47 16.82 -9.88 -
EY 7.28 -0.49 1.03 -1.05 0.08 5.95 -10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.32 0.28 0.35 0.44 -27.80%

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