[MAYU] YoY TTM 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- 49.04%
YoY- 695.7%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 86,665 69,591 153,778 160,782 114,175 139,832 123,313 -5.48%
PBT 12,197 -501 9,244 28,779 4,506 4,315 593 62.19%
Tax -1,594 -717 -2,189 -1,573 -1,089 200 -811 11.41%
NP 10,603 -1,218 7,055 27,206 3,417 4,515 -218 -
-
NP to SH 9,863 -461 7,016 27,205 3,419 4,517 -214 -
-
Tax Rate 13.07% - 23.68% 5.47% 24.17% -4.63% 136.76% -
Total Cost 76,062 70,809 146,723 133,576 110,758 135,317 123,531 -7.46%
-
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 - - 4,164 201 82 - - -
Div Payout % - - 59.35% 0.74% 2.41% - - -
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 68,557 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 12.23% -1.75% 4.59% 16.92% 2.99% 3.23% -0.18% -
ROE 2.80% -0.13% 2.04% 9.21% 2.79% 4.03% -0.17% -
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 40.81 32.79 72.47 105.59 166.54 233.05 177.43 -20.94%
EPS 4.64 -0.22 3.31 17.87 4.99 7.53 -0.31 -
DPS 0.00 0.00 2.00 0.13 0.12 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 19.53 15.68 34.66 36.24 25.73 31.51 27.79 -5.48%
EPS 2.22 -0.10 1.58 6.13 0.77 1.02 -0.05 -
DPS 0.00 0.00 0.94 0.05 0.02 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 1.37 1.36 0.83 0.86 0.44 0.25 0.35 24.39%
P/EPS 12.06 -204.84 18.15 5.09 14.84 7.70 -199.73 -
EY 8.29 -0.49 5.51 19.63 6.74 12.98 -0.50 -
DY 0.00 0.00 3.33 0.15 0.16 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 1.23 1.36 0.77 0.97 0.52 0.23 0.35 22.26%
P/EPS 10.77 -204.84 16.94 5.71 17.34 7.17 -199.73 -
EY 9.29 -0.49 5.90 17.52 5.77 13.94 -0.50 -
DY 0.00 0.00 3.57 0.13 0.14 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