[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 124.03%
YoY- 641.96%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 143,602 110,184 73,314 42,262 137,074 101,824 69,074 62.96%
PBT 4,620 5,285 3,930 1,207 -2,754 2,307 -582 -
Tax -1,633 -1,322 -960 -130 -1,595 0 -157 377.17%
NP 2,987 3,963 2,970 1,077 -4,349 2,307 -739 -
-
NP to SH 2,925 3,890 2,932 1,061 -4,415 -599 -862 -
-
Tax Rate 35.35% 25.01% 24.43% 10.77% - 0.00% - -
Total Cost 140,615 106,221 70,344 41,185 141,423 99,517 69,813 59.55%
-
Net Worth 103,249 108,317 106,782 104,745 108,118 114,003 111,866 -5.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 941 - - - - - -
Div Payout % - 24.21% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 103,249 108,317 106,782 104,745 108,118 114,003 111,866 -5.20%
NOSH 48,702 47,035 45,246 45,148 48,483 48,306 48,426 0.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.08% 3.60% 4.05% 2.55% -3.17% 2.27% -1.07% -
ROE 2.83% 3.59% 2.75% 1.01% -4.08% -0.53% -0.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 294.85 233.96 162.03 93.61 282.72 210.79 142.64 62.34%
EPS 6.15 8.26 6.48 2.35 -10.09 -1.24 -1.78 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.30 2.36 2.32 2.23 2.36 2.31 -5.56%
Adjusted Per Share Value based on latest NOSH - 45,148
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.36 24.83 16.52 9.52 30.89 22.95 15.57 62.93%
EPS 0.66 0.88 0.66 0.24 -1.00 -0.13 -0.19 -
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.2441 0.2407 0.2361 0.2437 0.2569 0.2521 -5.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.93 0.975 0.73 0.73 0.68 0.80 0.80 -
P/RPS 0.32 0.42 0.45 0.78 0.24 0.38 0.56 -31.16%
P/EPS 15.48 11.80 11.27 31.06 -7.47 -64.52 -44.94 -
EY 6.46 8.47 8.88 3.22 -13.39 -1.55 -2.23 -
DY 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.31 0.31 0.30 0.34 0.35 16.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 20/02/14 19/11/13 29/08/13 31/05/13 27/02/13 30/11/12 -
Price 0.82 0.98 1.25 0.76 0.80 0.705 0.76 -
P/RPS 0.28 0.42 0.77 0.81 0.28 0.33 0.53 -34.67%
P/EPS 13.65 11.86 19.29 32.34 -8.79 -56.85 -42.70 -
EY 7.32 8.43 5.18 3.09 -11.38 -1.76 -2.34 -
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.53 0.33 0.36 0.30 0.33 11.79%

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