[MAYU] YoY Quarter Result on 31-Dec-2018 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -2284.73%
YoY- -232.83%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 37,319 19,898 17,380 39,170 39,077 21,629 31,690 2.64%
PBT 6,409 1,247 2,104 -17,653 1,669 3,370 644 44.36%
Tax -2,075 -322 -98 -371 -117 -1,027 -72 71.10%
NP 4,334 925 2,006 -18,024 1,552 2,343 572 38.21%
-
NP to SH 3,162 681 2,131 -18,024 1,552 2,343 572 31.42%
-
Tax Rate 32.38% 25.82% 4.66% - 7.01% 30.47% 11.18% -
Total Cost 32,985 18,973 15,374 57,194 37,525 19,286 31,118 0.93%
-
Net Worth 354,247 350,135 348,013 351,592 206,933 126,144 130,641 17.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 354,247 350,135 348,013 351,592 206,933 126,144 130,641 17.28%
NOSH 214,912 212,203 212,203 213,318 152,156 70,851 70,617 19.46%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.61% 4.65% 11.54% -46.01% 3.97% 10.83% 1.80% -
ROE 0.89% 0.19% 0.61% -5.13% 0.75% 1.86% 0.44% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.80 9.38 8.19 18.49 25.68 31.55 44.88 -13.73%
EPS 1.51 0.32 1.02 -8.56 1.02 3.42 0.81 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.65 1.64 1.66 1.36 1.84 1.85 -1.43%
Adjusted Per Share Value based on latest NOSH - 213,318
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.64 4.08 3.56 8.02 8.00 4.43 6.49 2.64%
EPS 0.65 0.14 0.44 -3.69 0.32 0.48 0.12 30.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7256 0.7172 0.7129 0.7202 0.4239 0.2584 0.2676 17.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 -
Price 0.40 0.445 0.43 0.62 0.84 0.765 0.585 -
P/RPS 2.25 4.75 5.25 3.35 3.27 2.42 1.30 9.16%
P/EPS 26.52 138.66 42.82 -7.29 82.35 22.38 72.22 -14.79%
EY 3.77 0.72 2.34 -13.73 1.21 4.47 1.38 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.37 0.62 0.42 0.32 -4.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/02/22 16/03/21 26/02/20 25/02/19 30/11/17 25/11/16 25/11/15 -
Price 0.375 0.555 0.445 0.73 0.815 0.825 0.61 -
P/RPS 2.11 5.92 5.43 3.95 3.17 2.61 1.36 7.27%
P/EPS 24.86 172.94 44.31 -8.58 79.90 24.14 75.31 -16.23%
EY 4.02 0.58 2.26 -11.66 1.25 4.14 1.33 19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.27 0.44 0.60 0.45 0.33 -6.27%

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