[MAYU] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 75.08%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 122,152 82,982 41,718 155,858 113,367 80,536 41,459 105.11%
PBT -14,974 2,679 1,715 29,715 16,980 2,463 978 -
Tax -676 -305 -145 -1,542 -1,232 -284 -351 54.61%
NP -15,650 2,374 1,570 28,173 15,748 2,179 627 -
-
NP to SH -15,650 2,395 1,500 27,571 15,748 2,179 627 -
-
Tax Rate - 11.38% 8.45% 5.19% 7.26% 11.53% 35.89% -
Total Cost 137,802 80,608 40,148 127,685 97,619 78,357 40,832 124.49%
-
Net Worth 351,592 341,405 335,206 252,757 295,391 207,233 160,929 68.13%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 4,164 - 228 152 125 -
Div Payout % - - 277.60% - 1.45% 6.99% 20.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 351,592 341,405 335,206 252,757 295,391 207,233 160,929 68.13%
NOSH 213,318 213,318 208,318 208,318 152,804 152,377 104,499 60.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.81% 2.86% 3.76% 18.08% 13.89% 2.71% 1.51% -
ROE -4.45% 0.70% 0.45% 10.91% 5.33% 1.05% 0.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 57.67 39.13 20.04 102.36 74.45 52.85 39.67 28.24%
EPS -7.43 1.14 0.72 13.40 10.34 1.43 0.60 -
DPS 0.00 0.00 2.00 0.00 0.15 0.10 0.12 -
NAPS 1.66 1.61 1.61 1.66 1.94 1.36 1.54 5.11%
Adjusted Per Share Value based on latest NOSH - 208,318
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.02 17.00 8.55 31.93 23.22 16.50 8.49 105.14%
EPS -3.21 0.49 0.31 5.65 3.23 0.45 0.13 -
DPS 0.00 0.00 0.85 0.00 0.05 0.03 0.03 -
NAPS 0.7202 0.6993 0.6866 0.5178 0.6051 0.4245 0.3297 68.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.62 0.795 0.81 0.865 0.91 0.84 1.36 -
P/RPS 1.08 2.03 4.04 0.85 1.22 1.59 3.43 -53.61%
P/EPS -8.39 70.39 112.43 4.78 8.80 58.74 226.67 -
EY -11.92 1.42 0.89 20.93 11.37 1.70 0.44 -
DY 0.00 0.00 2.47 0.00 0.16 0.12 0.09 -
P/NAPS 0.37 0.49 0.50 0.52 0.47 0.62 0.88 -43.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 30/11/17 17/08/17 -
Price 0.73 0.75 0.83 0.89 1.02 0.815 1.05 -
P/RPS 1.27 1.92 4.14 0.87 1.37 1.54 2.65 -38.67%
P/EPS -9.88 66.41 115.21 4.92 9.86 56.99 175.00 -
EY -10.12 1.51 0.87 20.35 10.14 1.75 0.57 -
DY 0.00 0.00 2.41 0.00 0.15 0.12 0.11 -
P/NAPS 0.44 0.47 0.52 0.54 0.53 0.60 0.68 -25.13%

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