[MAYU] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 1428.66%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 122,152 82,982 80,536 52,575 58,358 66,375 73,314 10.20%
PBT -14,974 2,679 2,463 3,631 1,525 236 3,930 -
Tax -676 -305 -284 -1,124 -233 -173 -960 -6.45%
NP -15,650 2,374 2,179 2,507 1,292 63 2,970 -
-
NP to SH -15,650 2,395 2,179 2,507 1,292 63 2,932 -
-
Tax Rate - 11.38% 11.53% 30.96% 15.28% 73.31% 24.43% -
Total Cost 137,802 80,608 78,357 50,068 57,066 66,312 70,344 13.65%
-
Net Worth 351,592 341,405 207,233 126,144 129,902 111,299 106,782 25.45%
Dividend
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 152 - - - - -
Div Payout % - - 6.99% - - - - -
Equity
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 351,592 341,405 207,233 126,144 129,902 111,299 106,782 25.45%
NOSH 213,318 213,318 152,377 70,851 70,217 52,500 45,246 34.32%
Ratio Analysis
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -12.81% 2.86% 2.71% 4.77% 2.21% 0.09% 4.05% -
ROE -4.45% 0.70% 1.05% 1.99% 0.99% 0.06% 2.75% -
Per Share
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 57.67 39.13 52.85 76.69 83.11 126.43 162.03 -17.84%
EPS -7.43 1.14 1.43 3.66 1.84 0.12 6.48 -
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.61 1.36 1.84 1.85 2.12 2.36 -6.47%
Adjusted Per Share Value based on latest NOSH - 70,851
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.53 18.70 18.15 11.85 13.15 14.96 16.52 10.20%
EPS -3.53 0.54 0.49 0.57 0.29 0.01 0.66 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.7924 0.7694 0.467 0.2843 0.2928 0.2508 0.2407 25.45%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/12/18 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.62 0.795 0.84 0.765 0.585 0.915 0.73 -
P/RPS 1.08 2.03 1.59 1.00 0.70 0.72 0.45 18.12%
P/EPS -8.39 70.39 58.74 20.92 31.79 762.50 11.27 -
EY -11.92 1.42 1.70 4.78 3.15 0.13 8.88 -
DY 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.62 0.42 0.32 0.43 0.31 3.42%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/02/19 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 19/11/13 -
Price 0.73 0.75 0.815 0.825 0.61 0.735 1.25 -
P/RPS 1.27 1.92 1.54 1.08 0.73 0.58 0.77 9.99%
P/EPS -9.88 66.41 56.99 22.56 33.15 612.50 19.29 -
EY -10.12 1.51 1.75 4.43 3.02 0.16 5.18 -
DY 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.60 0.45 0.33 0.35 0.53 -3.47%

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