[MAYU] QoQ 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- 1328.66%
YoY- 309.62%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter 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 47,295 28,058 21,629 30,946 33,542 30,160 23.65%
PBT 978 11,262 3,964 3,370 495 -3,323 51 617.72%
Tax -351 -362 654 -1,027 -331 -385 -68 198.97%
NP 627 10,900 4,618 2,343 164 -3,708 -17 -
-
NP to SH 627 10,901 4,618 2,343 164 -3,706 -18 -
-
Tax Rate 35.89% 3.21% -16.50% 30.47% 66.87% - 133.33% -
Total Cost 40,832 36,395 23,440 19,286 30,782 37,250 30,177 22.35%
-
Net Worth 160,929 116,420 122,717 126,144 123,683 123,423 112,200 27.21%
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 160,929 116,420 122,717 126,144 123,683 123,423 112,200 27.21%
NOSH 104,499 77,099 72,351 70,851 68,333 68,568 60,000 44.80%
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% 23.05% 16.46% 10.83% 0.53% -11.05% -0.06% -
ROE 0.39% 9.36% 3.76% 1.86% 0.13% -3.00% -0.02% -
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 61.34 40.93 31.55 45.29 48.92 50.27 -14.61%
EPS 0.60 16.02 6.74 3.42 0.24 -5.40 -0.03 -
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 10.66 6.32 4.87 6.97 7.56 6.80 23.58%
EPS 0.14 2.46 1.04 0.53 0.04 -0.84 0.00 -
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 0.2529 27.20%
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 1.99 1.81 2.42 1.15 1.17 1.15 107.34%
P/EPS 226.67 8.63 10.99 22.38 216.67 -10.55 -1,933.33 -
EY 0.44 11.59 9.10 4.47 0.46 -9.48 -0.05 -
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 1.91 2.11 2.61 1.10 1.06 1.07 83.15%
P/EPS 175.00 8.28 12.84 24.14 208.33 -9.62 -1,800.00 -
EY 0.57 12.08 7.79 4.14 0.48 -10.39 -0.06 -
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