[MAYU] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 153.0%
YoY- 841.51%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 113,367 80,536 41,459 127,928 80,633 52,575 30,946 137.07%
PBT 16,980 2,463 978 18,857 7,595 3,631 495 948.95%
Tax -1,232 -284 -351 -832 -470 -1,124 -331 139.59%
NP 15,748 2,179 627 18,025 7,125 2,507 164 1979.58%
-
NP to SH 15,748 2,179 627 18,026 7,125 2,507 164 1979.58%
-
Tax Rate 7.26% 11.53% 35.89% 4.41% 6.19% 30.96% 66.87% -
Total Cost 97,619 78,357 40,832 109,903 73,508 50,068 30,782 115.39%
-
Net Worth 295,391 207,233 160,929 116,426 122,717 126,144 123,683 78.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 228 152 125 - - - - -
Div Payout % 1.45% 6.99% 20.00% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 295,391 207,233 160,929 116,426 122,717 126,144 123,683 78.38%
NOSH 152,804 152,377 104,499 77,103 72,351 70,851 68,333 70.75%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.89% 2.71% 1.51% 14.09% 8.84% 4.77% 0.53% -
ROE 5.33% 1.05% 0.39% 15.48% 5.81% 1.99% 0.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 74.45 52.85 39.67 165.92 117.61 76.69 45.29 39.16%
EPS 10.34 1.43 0.60 26.49 10.39 3.66 0.24 1120.56%
DPS 0.15 0.10 0.12 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.36 1.54 1.51 1.79 1.84 1.81 4.71%
Adjusted Per Share Value based on latest NOSH - 77,099
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.22 16.50 8.49 26.20 16.52 10.77 6.34 137.04%
EPS 3.23 0.45 0.13 3.69 1.46 0.51 0.03 2143.98%
DPS 0.05 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.6051 0.4245 0.3297 0.2385 0.2514 0.2584 0.2534 78.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.91 0.84 1.36 1.22 0.74 0.765 0.52 -
P/RPS 1.22 1.59 3.43 0.74 0.63 1.00 1.15 4.00%
P/EPS 8.80 58.74 226.67 5.22 7.12 20.92 216.67 -88.11%
EY 11.37 1.70 0.44 19.16 14.04 4.78 0.46 743.58%
DY 0.16 0.12 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.88 0.81 0.41 0.42 0.29 37.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 30/11/17 17/08/17 31/05/17 24/02/17 25/11/16 30/08/16 -
Price 1.02 0.815 1.05 1.17 0.865 0.825 0.50 -
P/RPS 1.37 1.54 2.65 0.71 0.74 1.08 1.10 15.71%
P/EPS 9.86 56.99 175.00 5.00 8.32 22.56 208.33 -86.84%
EY 10.14 1.75 0.57 19.98 12.01 4.43 0.48 659.94%
DY 0.15 0.12 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.68 0.77 0.48 0.45 0.28 52.84%

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