[MAYU] QoQ 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- -94.25%
YoY- 282.32%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 42,491 32,831 39,077 41,459 47,295 28,058 21,629 56.92%
PBT 12,735 14,517 1,669 978 11,262 3,964 3,370 142.80%
Tax -310 -948 -117 -351 -362 654 -1,027 -55.03%
NP 12,425 13,569 1,552 627 10,900 4,618 2,343 204.40%
-
NP to SH 11,823 13,569 1,552 627 10,901 4,618 2,343 194.48%
-
Tax Rate 2.43% 6.53% 7.01% 35.89% 3.21% -16.50% 30.47% -
Total Cost 30,066 19,262 37,525 40,832 36,395 23,440 19,286 34.48%
-
Net Worth 252,757 295,391 206,933 160,929 116,420 122,717 126,144 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 3,045 76 - 125 - - - -
Div Payout % 25.76% 0.56% - 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 252,757 295,391 206,933 160,929 116,420 122,717 126,144 59.00%
NOSH 208,318 152,804 152,156 104,499 77,099 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 29.24% 41.33% 3.97% 1.51% 23.05% 16.46% 10.83% -
ROE 4.68% 4.59% 0.75% 0.39% 9.36% 3.76% 1.86% -
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 27.91 21.56 25.68 39.67 61.34 40.93 31.55 -7.85%
EPS 5.74 8.91 1.02 0.60 16.02 6.74 3.42 41.27%
DPS 2.00 0.05 0.00 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 8.70 6.73 8.00 8.49 9.69 5.75 4.43 56.88%
EPS 2.42 2.78 0.32 0.13 2.23 0.95 0.48 194.31%
DPS 0.62 0.02 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.5178 0.6051 0.4239 0.3297 0.2385 0.2514 0.2584 59.01%
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 3.10 4.22 3.27 3.43 1.99 1.81 2.42 17.96%
P/EPS 11.14 10.21 82.35 226.67 8.63 10.99 22.38 -37.21%
EY 8.98 9.79 1.21 0.44 11.59 9.10 4.47 59.28%
DY 2.31 0.05 0.00 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 3.19 4.73 3.17 2.65 1.91 2.11 2.61 14.32%
P/EPS 11.46 11.45 79.90 175.00 8.28 12.84 24.14 -39.17%
EY 8.72 8.74 1.25 0.57 12.08 7.79 4.14 64.38%
DY 2.25 0.05 0.00 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