[MAYU] QoQ Quarter Result on 31-Dec-2018 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -2284.73%
YoY- -232.83%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 20,423 22,312 31,626 39,170 41,264 41,718 42,491 -38.61%
PBT -1,333 137 24,218 -17,653 964 1,715 12,735 -
Tax -111 -178 -1,513 -371 -160 -145 -310 -49.54%
NP -1,444 -41 22,705 -18,024 804 1,570 12,425 -
-
NP to SH -1,230 76 22,715 -18,024 825 1,500 11,823 -
-
Tax Rate - 129.93% 6.25% - 16.60% 8.45% 2.43% -
Total Cost 21,867 22,353 8,921 57,194 40,460 40,148 30,066 -19.11%
-
Net Worth 341,647 343,769 343,769 351,592 341,405 335,206 252,757 22.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 4,164 3,045 -
Div Payout % - - - - - 277.60% 25.76% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 341,647 343,769 343,769 351,592 341,405 335,206 252,757 22.22%
NOSH 212,203 212,203 213,318 213,318 213,318 208,318 208,318 1.23%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -7.07% -0.18% 71.79% -46.01% 1.95% 3.76% 29.24% -
ROE -0.36% 0.02% 6.61% -5.13% 0.24% 0.45% 4.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.62 10.51 14.90 18.49 19.46 20.04 27.91 -50.80%
EPS -0.58 0.04 10.82 -8.56 0.39 0.72 5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.61 1.62 1.62 1.66 1.61 1.61 1.66 -2.01%
Adjusted Per Share Value based on latest NOSH - 213,318
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.18 4.57 6.48 8.02 8.45 8.55 8.70 -38.62%
EPS -0.25 0.02 4.65 -3.69 0.17 0.31 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.62 -
NAPS 0.6998 0.7042 0.7042 0.7202 0.6993 0.6866 0.5178 22.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.42 0.505 0.60 0.62 0.795 0.81 0.865 -
P/RPS 4.36 4.80 4.03 3.35 4.09 4.04 3.10 25.50%
P/EPS -72.46 1,410.04 5.61 -7.29 204.34 112.43 11.14 -
EY -1.38 0.07 17.84 -13.73 0.49 0.89 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 2.47 2.31 -
P/NAPS 0.26 0.31 0.37 0.37 0.49 0.50 0.52 -36.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 25/02/19 28/11/18 30/08/18 31/05/18 -
Price 0.52 0.45 0.56 0.73 0.75 0.83 0.89 -
P/RPS 5.40 4.28 3.76 3.95 3.85 4.14 3.19 41.99%
P/EPS -89.71 1,256.47 5.23 -8.58 192.78 115.21 11.46 -
EY -1.11 0.08 19.11 -11.66 0.52 0.87 8.72 -
DY 0.00 0.00 0.00 0.00 0.00 2.41 2.25 -
P/NAPS 0.32 0.28 0.35 0.44 0.47 0.52 0.54 -29.42%

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