[MAYU] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 774.29%
YoY- 193.83%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 26,639 9,476 31,626 32,831 28,058 30,160 23,520 2.01%
PBT 2,791 -1,409 24,218 14,517 3,964 51 1,022 17.43%
Tax -873 -330 -1,513 -948 654 -68 -327 17.00%
NP 1,918 -1,739 22,705 13,569 4,618 -17 695 17.62%
-
NP to SH 1,301 -1,438 22,715 13,569 4,618 -18 695 10.54%
-
Tax Rate 31.28% - 6.25% 6.53% -16.50% 133.33% 32.00% -
Total Cost 24,721 11,215 8,921 19,262 23,440 30,177 22,825 1.28%
-
Net Worth 352,539 345,891 343,769 295,391 122,717 112,200 128,575 17.50%
Dividend
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 76 - - - -
Div Payout % - - - 0.56% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 352,539 345,891 343,769 295,391 122,717 112,200 128,575 17.50%
NOSH 213,418 212,203 213,318 152,804 72,351 60,000 69,500 19.65%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.20% -18.35% 71.79% 41.33% 16.46% -0.06% 2.95% -
ROE 0.37% -0.42% 6.61% 4.59% 3.76% -0.02% 0.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.54 4.47 14.90 21.56 40.93 50.27 33.84 -14.68%
EPS 0.61 -0.68 10.82 8.91 6.74 -0.03 1.00 -7.60%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.66 1.63 1.62 1.94 1.79 1.87 1.85 -1.71%
Adjusted Per Share Value based on latest NOSH - 152,804
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.00 2.14 7.13 7.40 6.32 6.80 5.30 2.00%
EPS 0.29 -0.32 5.12 3.06 1.04 0.00 0.16 9.97%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.7945 0.7795 0.7748 0.6657 0.2766 0.2529 0.2898 17.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.56 0.445 0.60 0.91 0.74 0.58 0.615 -
P/RPS 4.46 9.97 4.03 4.22 1.81 1.15 1.82 15.41%
P/EPS 91.41 -65.67 5.61 10.21 10.99 -1,933.33 61.50 6.54%
EY 1.09 -1.52 17.84 9.79 9.10 -0.05 1.63 -6.23%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.37 0.47 0.41 0.31 0.33 0.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/06/21 29/05/20 30/05/19 26/02/18 24/02/17 26/02/16 16/02/15 -
Price 0.50 0.445 0.56 1.02 0.865 0.54 0.615 -
P/RPS 3.99 9.97 3.76 4.73 2.11 1.07 1.82 13.37%
P/EPS 81.62 -65.67 5.23 11.45 12.84 -1,800.00 61.50 4.63%
EY 1.23 -1.52 19.11 8.74 7.79 -0.06 1.63 -4.40%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.35 0.53 0.48 0.29 0.33 -1.51%

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