[MAYU] YoY TTM 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- 59.29%
YoY- -123.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 164,643 158,304 156,009 116,277 133,192 136,663 141,314 2.95%
PBT -2,239 29,931 18,226 593 5,286 926 4,506 -
Tax -986 -1,563 29 -1,811 -59 -846 -2,555 -16.57%
NP -3,225 28,368 18,255 -1,218 5,227 80 1,951 -
-
NP to SH -3,876 27,717 18,254 -1,216 5,229 27 -778 35.74%
-
Tax Rate - 5.22% -0.16% 305.40% 1.12% 91.36% 56.70% -
Total Cost 167,868 129,936 137,754 117,495 127,965 136,583 139,363 3.60%
-
Net Worth 351,592 341,405 206,933 126,144 130,641 110,441 106,656 25.48%
Dividend
31/12/18 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 7,209 7,285 125 34 - - - -
Div Payout % 0.00% 26.29% 0.69% 0.00% - - - -
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 351,592 341,405 206,933 126,144 130,641 110,441 106,656 25.48%
NOSH 213,318 213,318 152,156 68,557 70,617 52,095 45,193 34.35%
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 -1.96% 17.92% 11.70% -1.05% 3.92% 0.06% 1.38% -
ROE -1.10% 8.12% 8.82% -0.96% 4.00% 0.02% -0.73% -
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 77.73 74.65 102.53 169.61 188.61 262.33 312.69 -23.27%
EPS -1.83 13.07 12.00 -1.77 7.40 0.05 -1.72 1.18%
DPS 3.40 3.44 0.08 0.05 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 37.11 35.68 35.16 26.21 30.02 30.80 31.85 2.95%
EPS -0.87 6.25 4.11 -0.27 1.18 0.01 -0.18 34.96%
DPS 1.62 1.64 0.03 0.01 0.00 0.00 0.00 -
NAPS 0.7924 0.7694 0.4664 0.2843 0.2944 0.2489 0.2404 25.48%
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 0.80 1.06 0.82 0.45 0.31 0.35 0.23 26.77%
P/EPS -33.88 6.08 7.00 -43.13 7.90 1,765.45 -42.40 -4.17%
EY -2.95 16.44 14.28 -2.32 12.66 0.06 -2.36 4.33%
DY 5.49 4.32 0.10 0.07 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 0.94 1.00 0.79 0.49 0.32 0.28 0.40 17.65%
P/EPS -39.89 5.74 6.79 -46.51 8.24 1,418.15 -72.61 -10.77%
EY -2.51 17.43 14.72 -2.15 12.14 0.07 -1.38 12.05%
DY 4.66 4.58 0.10 0.06 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