[MAYU] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -97.28%
YoY- -97.85%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 106,672 141,209 119,860 132,750 138,784 143,602 146,912 -19.26%
PBT 3,524 3,997 1,677 472 6,504 4,620 7,046 -37.07%
Tax -644 1 -666 -346 -1,876 -1,633 -1,762 -48.97%
NP 2,880 3,998 1,010 126 4,628 2,987 5,284 -33.34%
-
NP to SH 2,880 4,000 1,010 126 4,628 2,925 5,186 -32.51%
-
Tax Rate 18.27% -0.03% 39.71% 73.31% 28.84% 35.35% 25.01% -
Total Cost 103,792 137,211 118,849 132,624 134,156 140,615 141,628 -18.76%
-
Net Worth 129,176 130,184 128,651 111,299 112,035 103,249 108,317 12.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 1,255 -
Div Payout % - - - - - - 24.21% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 129,176 130,184 128,651 111,299 112,035 103,249 108,317 12.49%
NOSH 70,588 74,818 69,541 52,500 52,352 48,702 47,035 31.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.70% 2.83% 0.84% 0.09% 3.33% 2.08% 3.60% -
ROE 2.23% 3.07% 0.79% 0.11% 4.13% 2.83% 4.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 151.12 188.73 172.36 252.86 265.09 294.85 311.95 -38.39%
EPS 4.08 7.29 1.45 0.24 8.84 6.15 11.01 -48.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.83 1.74 1.85 2.12 2.14 2.12 2.30 -14.17%
Adjusted Per Share Value based on latest NOSH - 52,095
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.04 31.82 27.01 29.92 31.28 32.36 33.11 -19.26%
EPS 0.65 0.90 0.23 0.03 1.04 0.66 1.17 -32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.2911 0.2934 0.2899 0.2508 0.2525 0.2327 0.2441 12.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.58 0.585 0.615 0.915 0.82 0.93 0.975 -
P/RPS 0.38 0.31 0.36 0.36 0.31 0.32 0.31 14.58%
P/EPS 14.22 10.94 42.32 381.25 9.28 15.48 8.85 37.30%
EY 7.03 9.14 2.36 0.26 10.78 6.46 11.30 -27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.32 0.34 0.33 0.43 0.38 0.44 0.42 -16.62%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 -
Price 0.595 0.58 0.615 0.735 0.85 0.82 0.98 -
P/RPS 0.39 0.31 0.36 0.29 0.32 0.28 0.31 16.58%
P/EPS 14.58 10.85 42.32 306.25 9.62 13.65 8.90 39.09%
EY 6.86 9.22 2.36 0.33 10.40 7.32 11.24 -28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.72 -
P/NAPS 0.33 0.33 0.33 0.35 0.40 0.39 0.43 -16.21%

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