[MAYU] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 226.03%
YoY- 92.13%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 17,380 20,423 22,312 31,626 39,170 41,264 41,718 -44.13%
PBT 2,104 -1,333 137 24,218 -17,653 964 1,715 14.55%
Tax -98 -111 -178 -1,513 -371 -160 -145 -22.93%
NP 2,006 -1,444 -41 22,705 -18,024 804 1,570 17.69%
-
NP to SH 2,131 -1,230 76 22,715 -18,024 825 1,500 26.29%
-
Tax Rate 4.66% - 129.93% 6.25% - 16.60% 8.45% -
Total Cost 15,374 21,867 22,353 8,921 57,194 40,460 40,148 -47.17%
-
Net Worth 348,013 341,647 343,769 343,769 351,592 341,405 335,206 2.52%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - 4,164 -
Div Payout % - - - - - - 277.60% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 348,013 341,647 343,769 343,769 351,592 341,405 335,206 2.52%
NOSH 212,203 212,203 212,203 213,318 213,318 213,318 208,318 1.23%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.54% -7.07% -0.18% 71.79% -46.01% 1.95% 3.76% -
ROE 0.61% -0.36% 0.02% 6.61% -5.13% 0.24% 0.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.19 9.62 10.51 14.90 18.49 19.46 20.04 -44.83%
EPS 1.02 -0.58 0.04 10.82 -8.56 0.39 0.72 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.61 1.62 1.62 1.66 1.61 1.61 1.23%
Adjusted Per Share Value based on latest NOSH - 213,318
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.56 4.18 4.57 6.48 8.02 8.45 8.55 -44.15%
EPS 0.44 -0.25 0.02 4.65 -3.69 0.17 0.31 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.7129 0.6998 0.7042 0.7042 0.7202 0.6993 0.6866 2.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.43 0.42 0.505 0.60 0.62 0.795 0.81 -
P/RPS 5.25 4.36 4.80 4.03 3.35 4.09 4.04 19.02%
P/EPS 42.82 -72.46 1,410.04 5.61 -7.29 204.34 112.43 -47.36%
EY 2.34 -1.38 0.07 17.84 -13.73 0.49 0.89 90.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 0.26 0.26 0.31 0.37 0.37 0.49 0.50 -35.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 30/05/19 25/02/19 28/11/18 30/08/18 -
Price 0.445 0.52 0.45 0.56 0.73 0.75 0.83 -
P/RPS 5.43 5.40 4.28 3.76 3.95 3.85 4.14 19.76%
P/EPS 44.31 -89.71 1,256.47 5.23 -8.58 192.78 115.21 -47.02%
EY 2.26 -1.11 0.08 19.11 -11.66 0.52 0.87 88.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.27 0.32 0.28 0.35 0.44 0.47 0.52 -35.32%

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