[MAYU] YoY TTM 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- -113.98%
YoY- -114.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 102,297 69,502 91,741 164,643 156,009 116,277 133,192 -4.12%
PBT 14,066 7,997 25,126 -2,239 18,226 593 5,286 16.92%
Tax -7,037 -1,051 -1,900 -986 29 -1,811 -59 114.70%
NP 7,029 6,946 23,226 -3,225 18,255 -1,218 5,227 4.84%
-
NP to SH 4,272 7,124 23,692 -3,876 18,254 -1,216 5,229 -3.17%
-
Tax Rate 50.03% 13.14% 7.56% - -0.16% 305.40% 1.12% -
Total Cost 95,268 62,556 68,515 167,868 137,754 117,495 127,965 -4.60%
-
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 - - - 7,209 125 34 - -
Div Payout % - - - 0.00% 0.69% 0.00% - -
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 68,557 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 6.87% 9.99% 25.32% -1.96% 11.70% -1.05% 3.92% -
ROE 1.21% 2.03% 6.81% -1.10% 8.82% -0.96% 4.00% -
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 48.80 32.75 43.23 77.73 102.53 169.61 188.61 -19.43%
EPS 2.04 3.36 11.16 -1.83 12.00 -1.77 7.40 -18.60%
DPS 0.00 0.00 0.00 3.40 0.08 0.05 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 20.95 14.24 18.79 33.73 31.96 23.82 27.28 -4.13%
EPS 0.88 1.46 4.85 -0.79 3.74 -0.25 1.07 -3.07%
DPS 0.00 0.00 0.00 1.48 0.03 0.01 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 0.82 1.36 0.99 0.80 0.82 0.45 0.31 16.81%
P/EPS 19.63 13.26 3.85 -33.88 7.00 -43.13 7.90 15.65%
EY 5.10 7.54 25.96 -2.95 14.28 -2.32 12.66 -13.52%
DY 0.00 0.00 0.00 5.49 0.10 0.07 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 0.77 1.69 1.03 0.94 0.79 0.49 0.32 15.06%
P/EPS 18.40 16.53 3.99 -39.89 6.79 -46.51 8.24 13.69%
EY 5.43 6.05 25.09 -2.51 14.72 -2.15 12.14 -12.06%
DY 0.00 0.00 0.00 4.66 0.10 0.06 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