[MAYU] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 73.76%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 120,230 162,869 165,964 161,072 105,150 116,716 132,750 -1.86%
PBT 1,816 -19,965 5,358 4,926 7,262 3,050 472 29.22%
Tax -774 -901 -610 -568 -2,248 -466 -346 16.55%
NP 1,042 -20,866 4,748 4,358 5,014 2,584 126 49.48%
-
NP to SH 1,954 -20,866 4,790 4,358 5,014 2,584 126 68.48%
-
Tax Rate 42.62% - 11.38% 11.53% 30.96% 15.28% 73.31% -
Total Cost 119,188 183,735 161,216 156,714 100,136 114,132 132,624 -2.01%
-
Net Worth 348,013 351,592 338,241 207,233 126,144 129,902 111,299 24.22%
Dividend
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 304 - - - -
Div Payout % - - - 6.99% - - - -
Equity
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 348,013 351,592 338,241 207,233 126,144 129,902 111,299 24.22%
NOSH 212,203 213,318 212,053 152,377 70,851 70,217 52,500 30.44%
Ratio Analysis
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.87% -12.81% 2.86% 2.71% 4.77% 2.21% 0.09% -
ROE 0.56% -5.93% 1.42% 2.10% 3.97% 1.99% 0.11% -
Per Share
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 56.66 76.90 79.00 105.71 153.38 166.22 252.86 -24.77%
EPS 0.94 -9.91 2.28 2.86 7.32 3.68 0.24 29.66%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.61 1.36 1.84 1.85 2.12 -4.76%
Adjusted Per Share Value based on latest NOSH - 152,156
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 24.92 33.76 34.40 33.38 21.79 24.19 27.51 -1.86%
EPS 0.40 -4.32 0.99 0.90 1.04 0.54 0.03 63.71%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.7213 0.7287 0.701 0.4295 0.2614 0.2692 0.2307 24.22%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/19 31/12/18 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.43 0.62 0.795 0.84 0.765 0.585 0.915 -
P/RPS 0.76 0.81 1.01 0.79 0.50 0.35 0.36 15.28%
P/EPS 46.70 -6.29 34.87 29.37 10.46 15.90 381.25 -32.93%
EY 2.14 -15.89 2.87 3.40 9.56 6.29 0.26 49.35%
DY 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.49 0.62 0.42 0.32 0.43 -9.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/20 25/02/19 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 -
Price 0.445 0.73 0.75 0.815 0.825 0.61 0.735 -
P/RPS 0.79 0.95 0.95 0.77 0.54 0.37 0.29 21.01%
P/EPS 48.33 -7.41 32.89 28.50 11.28 16.58 306.25 -29.62%
EY 2.07 -13.50 3.04 3.51 8.86 6.03 0.33 41.82%
DY 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
P/NAPS 0.27 0.44 0.47 0.60 0.45 0.33 0.35 -4.81%

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