[MAYU] YoY Quarter Result on 30-Jun-2018 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -87.31%
YoY- 139.23%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 19,956 12,946 20,423 41,718 41,459 30,946 26,668 -4.52%
PBT 3,648 -226 -1,333 1,715 978 495 881 25.49%
Tax -1,159 -44 -111 -145 -351 -331 -161 37.08%
NP 2,489 -270 -1,444 1,570 627 164 720 21.92%
-
NP to SH 1,710 -213 -1,230 1,500 627 164 720 14.82%
-
Tax Rate 31.77% - - 8.45% 35.89% 66.87% 18.27% -
Total Cost 17,467 13,216 21,867 40,148 40,832 30,782 25,948 -6.12%
-
Net Worth 350,370 350,135 341,647 335,206 160,929 123,683 129,176 17.28%
Dividend
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 4,164 125 - - -
Div Payout % - - - 277.60% 20.00% - - -
Equity
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 350,370 350,135 341,647 335,206 160,929 123,683 129,176 17.28%
NOSH 214,593 212,203 212,203 208,318 104,499 68,333 70,588 19.44%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.47% -2.09% -7.07% 3.76% 1.51% 0.53% 2.70% -
ROE 0.49% -0.06% -0.36% 0.45% 0.39% 0.13% 0.56% -
Per Share
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.57 6.10 9.62 20.04 39.67 45.29 37.78 -19.70%
EPS 0.82 -0.10 -0.58 0.72 0.60 0.24 1.02 -3.42%
DPS 0.00 0.00 0.00 2.00 0.12 0.00 0.00 -
NAPS 1.68 1.65 1.61 1.61 1.54 1.81 1.83 -1.35%
Adjusted Per Share Value based on latest NOSH - 208,318
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.09 2.65 4.18 8.55 8.49 6.34 5.46 -4.51%
EPS 0.35 -0.04 -0.25 0.31 0.13 0.03 0.15 14.49%
DPS 0.00 0.00 0.00 0.85 0.03 0.00 0.00 -
NAPS 0.7177 0.7172 0.6998 0.6866 0.3297 0.2534 0.2646 17.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.455 0.445 0.42 0.81 1.36 0.52 0.58 -
P/RPS 4.76 7.29 4.36 4.04 3.43 1.15 1.54 19.76%
P/EPS 55.49 -443.34 -72.46 112.43 226.67 216.67 56.86 -0.38%
EY 1.80 -0.23 -1.38 0.89 0.44 0.46 1.76 0.35%
DY 0.00 0.00 0.00 2.47 0.09 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.50 0.88 0.29 0.32 -2.67%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/11/21 27/11/20 26/11/19 30/08/18 17/08/17 30/08/16 25/08/15 -
Price 0.39 0.445 0.52 0.83 1.05 0.50 0.595 -
P/RPS 4.08 7.29 5.40 4.14 2.65 1.10 1.57 16.48%
P/EPS 47.56 -443.34 -89.71 115.21 175.00 208.33 58.33 -3.20%
EY 2.10 -0.23 -1.11 0.87 0.57 0.48 1.71 3.33%
DY 0.00 0.00 0.00 2.41 0.11 0.00 0.00 -
P/NAPS 0.23 0.27 0.32 0.52 0.68 0.28 0.33 -5.60%

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