[MAYU] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 295.78%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 118,024 116,716 106,672 141,209 119,860 132,750 138,784 -10.21%
PBT 2,101 3,050 3,524 3,997 1,677 472 6,504 -52.82%
Tax -401 -466 -644 1 -666 -346 -1,876 -64.14%
NP 1,700 2,584 2,880 3,998 1,010 126 4,628 -48.61%
-
NP to SH 1,698 2,584 2,880 4,000 1,010 126 4,628 -48.65%
-
Tax Rate 19.09% 15.28% 18.27% -0.03% 39.71% 73.31% 28.84% -
Total Cost 116,324 114,132 103,792 137,211 118,849 132,624 134,156 -9.04%
-
Net Worth 127,399 129,902 129,176 130,184 128,651 111,299 112,035 8.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,399 129,902 129,176 130,184 128,651 111,299 112,035 8.91%
NOSH 68,128 70,217 70,588 74,818 69,541 52,500 52,352 19.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.44% 2.21% 2.70% 2.83% 0.84% 0.09% 3.33% -
ROE 1.33% 1.99% 2.23% 3.07% 0.79% 0.11% 4.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 173.24 166.22 151.12 188.73 172.36 252.86 265.09 -24.63%
EPS 2.49 3.68 4.08 7.29 1.45 0.24 8.84 -56.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.83 1.74 1.85 2.12 2.14 -8.57%
Adjusted Per Share Value based on latest NOSH - 74,767
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.18 23.91 21.85 28.93 24.55 27.19 28.43 -10.20%
EPS 0.35 0.53 0.59 0.82 0.21 0.03 0.95 -48.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.261 0.2661 0.2646 0.2667 0.2635 0.228 0.2295 8.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.58 0.585 0.58 0.585 0.615 0.915 0.82 -
P/RPS 0.33 0.35 0.38 0.31 0.36 0.36 0.31 4.24%
P/EPS 23.26 15.90 14.22 10.94 42.32 381.25 9.28 84.21%
EY 4.30 6.29 7.03 9.14 2.36 0.26 10.78 -45.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.34 0.33 0.43 0.38 -12.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 -
Price 0.54 0.61 0.595 0.58 0.615 0.735 0.85 -
P/RPS 0.31 0.37 0.39 0.31 0.36 0.29 0.32 -2.08%
P/EPS 21.66 16.58 14.58 10.85 42.32 306.25 9.62 71.53%
EY 4.62 6.03 6.86 9.22 2.36 0.33 10.40 -41.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.33 0.33 0.33 0.35 0.40 -19.24%

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