[MAYU] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 32.67%
YoY- 749.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 66,375 34,696 143,602 110,184 73,314 42,262 137,074 -38.30%
PBT 236 1,626 4,620 5,285 3,930 1,207 -2,754 -
Tax -173 -469 -1,633 -1,322 -960 -130 -1,595 -77.22%
NP 63 1,157 2,987 3,963 2,970 1,077 -4,349 -
-
NP to SH 63 1,157 2,925 3,890 2,932 1,061 -4,415 -
-
Tax Rate 73.31% 28.84% 35.35% 25.01% 24.43% 10.77% - -
Total Cost 66,312 33,539 140,615 106,221 70,344 41,185 141,423 -39.61%
-
Net Worth 111,299 112,035 103,249 108,317 106,782 104,745 108,118 1.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 941 - - - -
Div Payout % - - - 24.21% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,299 112,035 103,249 108,317 106,782 104,745 108,118 1.95%
NOSH 52,500 52,352 48,702 47,035 45,246 45,148 48,483 5.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.09% 3.33% 2.08% 3.60% 4.05% 2.55% -3.17% -
ROE 0.06% 1.03% 2.83% 3.59% 2.75% 1.01% -4.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.43 66.27 294.85 233.96 162.03 93.61 282.72 -41.49%
EPS 0.12 2.21 6.15 8.26 6.48 2.35 -10.09 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.12 2.14 2.12 2.30 2.36 2.32 2.23 -3.31%
Adjusted Per Share Value based on latest NOSH - 47,035
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.96 7.82 32.36 24.83 16.52 9.52 30.89 -38.30%
EPS 0.01 0.26 0.66 0.88 0.66 0.24 -1.00 -
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.2508 0.2525 0.2327 0.2441 0.2407 0.2361 0.2437 1.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.915 0.82 0.93 0.975 0.73 0.73 0.68 -
P/RPS 0.72 1.24 0.32 0.42 0.45 0.78 0.24 107.86%
P/EPS 762.50 37.10 15.48 11.80 11.27 31.06 -7.47 -
EY 0.13 2.70 6.46 8.47 8.88 3.22 -13.39 -
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.44 0.42 0.31 0.31 0.30 27.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 29/08/13 31/05/13 -
Price 0.735 0.85 0.82 0.98 1.25 0.76 0.80 -
P/RPS 0.58 1.28 0.28 0.42 0.77 0.81 0.28 62.42%
P/EPS 612.50 38.46 13.65 11.86 19.29 32.34 -8.79 -
EY 0.16 2.60 7.32 8.43 5.18 3.09 -11.38 -
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.39 0.43 0.53 0.33 0.36 -1.85%

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