[MAYU] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 702.12%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 116,716 106,672 141,209 119,860 132,750 138,784 143,602 -12.89%
PBT 3,050 3,524 3,997 1,677 472 6,504 4,620 -24.16%
Tax -466 -644 1 -666 -346 -1,876 -1,633 -56.62%
NP 2,584 2,880 3,998 1,010 126 4,628 2,987 -9.20%
-
NP to SH 2,584 2,880 4,000 1,010 126 4,628 2,925 -7.92%
-
Tax Rate 15.28% 18.27% -0.03% 39.71% 73.31% 28.84% 35.35% -
Total Cost 114,132 103,792 137,211 118,849 132,624 134,156 140,615 -12.97%
-
Net Worth 129,902 129,176 130,184 128,651 111,299 112,035 103,249 16.52%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 129,902 129,176 130,184 128,651 111,299 112,035 103,249 16.52%
NOSH 70,217 70,588 74,818 69,541 52,500 52,352 48,702 27.59%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.21% 2.70% 2.83% 0.84% 0.09% 3.33% 2.08% -
ROE 1.99% 2.23% 3.07% 0.79% 0.11% 4.13% 2.83% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 166.22 151.12 188.73 172.36 252.86 265.09 294.85 -31.73%
EPS 3.68 4.08 7.29 1.45 0.24 8.84 6.15 -28.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.83 1.74 1.85 2.12 2.14 2.12 -8.67%
Adjusted Per Share Value based on latest NOSH - 69,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.19 22.11 29.27 24.84 27.51 28.76 29.76 -12.89%
EPS 0.54 0.60 0.83 0.21 0.03 0.96 0.61 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.2677 0.2698 0.2666 0.2307 0.2322 0.214 16.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.585 0.58 0.585 0.615 0.915 0.82 0.93 -
P/RPS 0.35 0.38 0.31 0.36 0.36 0.31 0.32 6.15%
P/EPS 15.90 14.22 10.94 42.32 381.25 9.28 15.48 1.79%
EY 6.29 7.03 9.14 2.36 0.26 10.78 6.46 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.34 0.33 0.43 0.38 0.44 -19.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 -
Price 0.61 0.595 0.58 0.615 0.735 0.85 0.82 -
P/RPS 0.37 0.39 0.31 0.36 0.29 0.32 0.28 20.39%
P/EPS 16.58 14.58 10.85 42.32 306.25 9.62 13.65 13.82%
EY 6.03 6.86 9.22 2.36 0.33 10.40 7.32 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.33 0.33 0.35 0.40 0.39 -10.53%

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