[MAYU] QoQ TTM 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- -113.98%
YoY- -114.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 113,531 134,372 153,778 164,643 158,304 156,117 155,858 -19.02%
PBT 5,369 7,666 9,244 -2,239 29,931 30,636 29,899 -68.13%
Tax -2,173 -2,222 -2,189 -986 -1,563 -1,520 -1,726 16.57%
NP 3,196 5,444 7,055 -3,225 28,368 29,116 28,173 -76.53%
-
NP to SH 3,537 5,592 7,016 -3,876 27,717 28,444 27,571 -74.53%
-
Tax Rate 40.47% 28.99% 23.68% - 5.22% 4.96% 5.77% -
Total Cost 110,335 128,928 146,723 167,868 129,936 127,001 127,685 -9.26%
-
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 7,209 7,285 7,285 3,246 -
Div Payout % - - 59.35% 0.00% 26.29% 25.61% 11.78% -
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 2.82% 4.05% 4.59% -1.96% 17.92% 18.65% 18.08% -
ROE 1.04% 1.63% 2.04% -1.10% 8.12% 8.49% 10.91% -
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 53.50 63.32 72.47 77.73 74.65 74.98 102.36 -35.08%
EPS 1.67 2.64 3.31 -1.83 13.07 13.66 18.11 -79.55%
DPS 0.00 0.00 2.00 3.40 3.44 3.50 2.13 -
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 23.53 27.85 31.87 34.12 32.81 32.36 32.30 -19.02%
EPS 0.73 1.16 1.45 -0.80 5.74 5.90 5.71 -74.59%
DPS 0.00 0.00 0.86 1.49 1.51 1.51 0.67 -
NAPS 0.7081 0.7125 0.7125 0.7287 0.7076 0.6947 0.5239 22.22%
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 0.79 0.80 0.83 0.80 1.06 1.08 0.85 -4.75%
P/EPS 25.20 19.16 18.15 -33.88 6.08 5.93 4.78 202.60%
EY 3.97 5.22 5.51 -2.95 16.44 16.87 20.93 -66.95%
DY 0.00 0.00 3.33 5.49 4.32 4.32 2.47 -
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 0.97 0.71 0.77 0.94 1.00 1.11 0.87 7.51%
P/EPS 31.20 17.08 16.94 -39.89 5.74 6.08 4.92 242.21%
EY 3.21 5.86 5.90 -2.51 17.43 16.46 20.35 -70.77%
DY 0.00 0.00 3.57 4.66 4.58 4.22 2.40 -
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