[MAYU] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 53.67%
YoY- -326.89%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 146,628 169,048 137,074 135,765 138,148 139,960 127,608 9.69%
PBT 7,860 4,828 -2,754 3,076 -1,164 1,484 17,920 -42.24%
Tax -1,920 -520 -1,595 0 -314 -628 32 -
NP 5,940 4,308 -4,349 3,076 -1,478 856 17,952 -52.12%
-
NP to SH 5,864 4,244 -4,415 -798 -1,724 572 17,886 -52.42%
-
Tax Rate 24.43% 10.77% - 0.00% - 42.32% -0.18% -
Total Cost 140,688 164,740 141,423 132,689 139,626 139,104 109,656 18.05%
-
Net Worth 106,782 104,745 108,118 114,003 111,866 111,063 50,030 65.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 106,782 104,745 108,118 114,003 111,866 111,063 50,030 65.69%
NOSH 45,246 45,148 48,483 48,306 48,426 47,666 6,463 265.52%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.05% 2.55% -3.17% 2.27% -1.07% 0.61% 14.07% -
ROE 5.49% 4.05% -4.08% -0.70% -1.54% 0.52% 35.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 324.06 374.42 282.72 281.05 285.27 293.62 1,974.15 -69.98%
EPS 12.96 9.40 -10.09 -1.65 -3.56 1.20 276.70 -86.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.32 2.23 2.36 2.31 2.33 7.74 -54.66%
Adjusted Per Share Value based on latest NOSH - 48,181
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.39 35.04 28.41 28.14 28.63 29.01 26.45 9.68%
EPS 1.22 0.88 -0.92 -0.17 -0.36 0.12 3.71 -52.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2213 0.2171 0.2241 0.2363 0.2319 0.2302 0.1037 65.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.73 0.68 0.80 0.80 0.87 1.85 -
P/RPS 0.23 0.19 0.24 0.28 0.28 0.30 0.09 86.81%
P/EPS 5.63 7.77 -7.47 -48.39 -22.47 72.50 0.67 312.78%
EY 17.75 12.88 -13.39 -2.07 -4.45 1.38 149.57 -75.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.30 0.34 0.35 0.37 0.24 18.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.25 0.76 0.80 0.705 0.76 0.79 0.82 -
P/RPS 0.39 0.20 0.28 0.25 0.27 0.27 0.04 355.75%
P/EPS 9.65 8.09 -8.79 -42.64 -21.35 65.83 0.30 909.30%
EY 10.37 12.37 -11.38 -2.35 -4.68 1.52 337.44 -90.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.36 0.30 0.33 0.34 0.11 184.99%

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