[MAYU] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -101.95%
YoY- -106.57%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 69,502 66,984 74,461 69,591 91,741 113,531 134,372 -35.43%
PBT 7,997 8,854 7,747 -501 25,126 5,369 7,666 2.84%
Tax -1,051 -827 -894 -717 -1,900 -2,173 -2,222 -39.15%
NP 6,946 8,027 6,853 -1,218 23,226 3,196 5,444 17.55%
-
NP to SH 7,124 8,574 7,557 -461 23,692 3,537 5,592 17.43%
-
Tax Rate 13.14% 9.34% 11.54% - 7.56% 40.47% 28.99% -
Total Cost 62,556 58,957 67,608 70,809 68,515 110,335 128,928 -38.11%
-
Net Worth 350,135 350,135 350,135 345,891 348,013 341,647 343,769 1.22%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 350,135 350,135 350,135 345,891 348,013 341,647 343,769 1.22%
NOSH 212,203 212,203 212,203 212,203 212,203 212,203 212,203 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.99% 11.98% 9.20% -1.75% 25.32% 2.82% 4.05% -
ROE 2.03% 2.45% 2.16% -0.13% 6.81% 1.04% 1.63% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 32.75 31.57 35.09 32.79 43.23 53.50 63.32 -35.43%
EPS 3.36 4.04 3.56 -0.22 11.16 1.67 2.64 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.65 1.63 1.64 1.61 1.62 1.22%
Adjusted Per Share Value based on latest NOSH - 212,203
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.24 13.72 15.25 14.26 18.79 23.26 27.52 -35.41%
EPS 1.46 1.76 1.55 -0.09 4.85 0.72 1.15 17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7172 0.7172 0.7172 0.7085 0.7129 0.6998 0.7042 1.22%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.445 0.445 0.445 0.445 0.43 0.42 0.505 -
P/RPS 1.36 1.41 1.27 1.36 0.99 0.79 0.80 42.21%
P/EPS 13.26 11.01 12.50 -204.84 3.85 25.20 19.16 -21.67%
EY 7.54 9.08 8.00 -0.49 25.96 3.97 5.22 27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.27 0.26 0.26 0.31 -8.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 16/03/21 27/11/20 28/08/20 29/05/20 26/02/20 26/11/19 29/08/19 -
Price 0.555 0.445 0.445 0.445 0.445 0.52 0.45 -
P/RPS 1.69 1.41 1.27 1.36 1.03 0.97 0.71 77.80%
P/EPS 16.53 11.01 12.50 -204.84 3.99 31.20 17.08 -2.14%
EY 6.05 9.08 8.00 -0.49 25.09 3.21 5.86 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.27 0.27 0.27 0.32 0.28 13.75%

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