[MAYU] YoY Quarter Result on 31-Mar-2020 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -167.48%
YoY- -106.33%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Revenue 35,299 24,508 26,639 9,476 31,626 32,831 28,058 3.74%
PBT 1,131 3,896 2,791 -1,409 24,218 14,517 3,964 -18.18%
Tax -432 -1,013 -873 -330 -1,513 -948 654 -
NP 699 2,883 1,918 -1,739 22,705 13,569 4,618 -26.07%
-
NP to SH 645 2,083 1,301 -1,438 22,715 13,569 4,618 -27.02%
-
Tax Rate 38.20% 26.00% 31.28% - 6.25% 6.53% -16.50% -
Total Cost 34,600 21,625 24,721 11,215 8,921 19,262 23,440 6.42%
-
Net Worth 363,954 359,464 352,539 345,891 343,769 295,391 122,717 19.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Div - - - - - 76 - -
Div Payout % - - - - - 0.56% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Net Worth 363,954 359,464 352,539 345,891 343,769 295,391 122,717 19.00%
NOSH 368,205 223,889 213,418 212,203 213,318 152,804 72,351 29.74%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
NP Margin 1.98% 11.76% 7.20% -18.35% 71.79% 41.33% 16.46% -
ROE 0.18% 0.58% 0.37% -0.42% 6.61% 4.59% 3.76% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 10.86 11.45 12.54 4.47 14.90 21.56 40.93 -19.12%
EPS 0.20 0.97 0.61 -0.68 10.82 8.91 6.74 -43.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.12 1.68 1.66 1.63 1.62 1.94 1.79 -7.22%
Adjusted Per Share Value based on latest NOSH - 212,203
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 7.32 5.08 5.52 1.96 6.55 6.80 5.82 3.73%
EPS 0.13 0.43 0.27 -0.30 4.71 2.81 0.96 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.7543 0.745 0.7307 0.7169 0.7125 0.6122 0.2543 19.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 -
Price 0.30 0.35 0.56 0.445 0.60 0.91 0.74 -
P/RPS 2.76 3.06 4.46 9.97 4.03 4.22 1.81 6.98%
P/EPS 151.14 35.95 91.41 -65.67 5.61 10.21 10.99 52.11%
EY 0.66 2.78 1.09 -1.52 17.84 9.79 9.10 -34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.27 0.21 0.34 0.27 0.37 0.47 0.41 -6.46%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 25/05/23 26/05/22 24/06/21 29/05/20 30/05/19 26/02/18 24/02/17 -
Price 0.27 0.33 0.50 0.445 0.56 1.02 0.865 -
P/RPS 2.49 2.88 3.99 9.97 3.76 4.73 2.11 2.68%
P/EPS 136.03 33.90 81.62 -65.67 5.23 11.45 12.84 45.89%
EY 0.74 2.95 1.23 -1.52 19.11 8.74 7.79 -31.38%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.24 0.20 0.30 0.27 0.35 0.53 0.48 -10.49%

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