[MAYU] YoY TTM Result on 31-Mar-2018 [#4]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 1.35%
YoY- 52.95%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 119,782 77,866 74,461 155,858 127,928 122,060 141,209 -2.24%
PBT 10,574 5,030 7,747 29,899 19,091 -1,747 3,997 14.35%
Tax -6,575 -4,169 -894 -1,726 -1,066 -686 1 -
NP 3,999 861 6,853 28,173 18,025 -2,433 3,998 0.00%
-
NP to SH 800 -132 7,557 27,571 18,026 -2,431 4,000 -19.89%
-
Tax Rate 62.18% 82.88% 11.54% 5.77% 5.58% - -0.03% -
Total Cost 115,783 77,005 67,608 127,685 109,903 124,493 137,211 -2.31%
-
Net Worth 353,447 350,684 350,135 252,757 116,420 123,423 74,767 23.87%
Dividend
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 3,246 82 - - -
Div Payout % - - - 11.78% 0.46% - - -
Equity
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 353,447 350,684 350,135 252,757 116,420 123,423 74,767 23.87%
NOSH 234,968 213,766 212,203 208,318 77,099 68,568 74,767 17.09%
Ratio Analysis
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.34% 1.11% 9.20% 18.08% 14.09% -1.99% 2.83% -
ROE 0.23% -0.04% 2.16% 10.91% 15.48% -1.97% 5.35% -
Per Share
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 52.87 36.64 35.09 102.36 165.93 178.01 188.86 -16.09%
EPS 0.35 -0.06 3.56 18.11 23.38 -3.55 5.35 -31.33%
DPS 0.00 0.00 0.00 2.13 0.11 0.00 0.00 -
NAPS 1.56 1.65 1.65 1.66 1.51 1.80 1.00 6.32%
Adjusted Per Share Value based on latest NOSH - 208,318
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 24.54 15.95 15.25 31.93 26.20 25.00 28.93 -2.24%
EPS 0.16 -0.03 1.55 5.65 3.69 -0.50 0.82 -20.16%
DPS 0.00 0.00 0.00 0.67 0.02 0.00 0.00 -
NAPS 0.724 0.7183 0.7172 0.5178 0.2385 0.2528 0.1532 23.87%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/22 30/06/21 30/06/20 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.325 0.48 0.445 0.865 1.22 0.57 0.585 -
P/RPS 0.61 1.31 1.27 0.85 0.74 0.32 0.31 9.77%
P/EPS 92.04 -772.86 12.50 4.78 5.22 -16.08 10.93 34.13%
EY 1.09 -0.13 8.00 20.93 19.16 -6.22 9.15 -25.41%
DY 0.00 0.00 0.00 2.47 0.09 0.00 0.00 -
P/NAPS 0.21 0.29 0.27 0.52 0.81 0.32 0.59 -13.27%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/08/22 30/09/21 28/08/20 31/05/18 31/05/17 30/05/16 06/10/15 -
Price 0.34 0.455 0.445 0.89 1.17 0.52 0.58 -
P/RPS 0.64 1.24 1.27 0.87 0.71 0.29 0.31 10.50%
P/EPS 96.29 -732.60 12.50 4.92 5.00 -14.67 10.84 35.12%
EY 1.04 -0.14 8.00 20.35 19.98 -6.82 9.22 -25.97%
DY 0.00 0.00 0.00 2.40 0.09 0.00 0.00 -
P/NAPS 0.22 0.28 0.27 0.54 0.77 0.29 0.58 -12.50%

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