[MAYU] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 219.03%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 51,314 23,520 31,679 34,696 33,418 36,870 31,052 39.81%
PBT 2,739 1,022 -1,390 1,626 -665 1,355 2,723 0.39%
Tax 501 -327 296 -469 -311 -362 -830 -
NP 3,240 695 -1,094 1,157 -976 993 1,893 43.13%
-
NP to SH 3,242 695 -1,094 1,157 -972 936 1,871 44.31%
-
Tax Rate -18.29% 32.00% - 28.84% - 26.72% 30.48% -
Total Cost 48,074 22,825 32,773 33,539 34,394 35,877 29,159 39.60%
-
Net Worth 74,767 128,575 110,441 112,035 110,789 108,180 106,656 -21.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 940 - -
Div Payout % - - - - - 100.50% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 74,767 128,575 110,441 112,035 110,789 108,180 106,656 -21.10%
NOSH 74,767 69,500 52,095 52,352 48,805 47,035 45,193 39.92%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.31% 2.95% -3.45% 3.33% -2.92% 2.69% 6.10% -
ROE 4.34% 0.54% -0.99% 1.03% -0.88% 0.87% 1.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 68.63 33.84 60.81 66.27 68.47 78.39 68.71 -0.07%
EPS 5.91 1.00 -2.10 2.21 -2.06 1.99 4.14 26.80%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.85 2.12 2.14 2.27 2.30 2.36 -43.61%
Adjusted Per Share Value based on latest NOSH - 52,352
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.56 5.30 7.14 7.82 7.53 8.31 7.00 39.75%
EPS 0.73 0.16 -0.25 0.26 -0.22 0.21 0.42 44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.1685 0.2898 0.2489 0.2525 0.2497 0.2438 0.2404 -21.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.585 0.615 0.915 0.82 0.93 0.975 0.73 -
P/RPS 0.85 1.82 1.50 1.24 1.36 1.24 1.06 -13.69%
P/EPS 13.49 61.50 -43.57 37.10 -46.70 48.99 17.63 -16.35%
EY 7.41 1.63 -2.30 2.70 -2.14 2.04 5.67 19.55%
DY 0.00 0.00 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 0.59 0.33 0.43 0.38 0.41 0.42 0.31 53.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 -
Price 0.58 0.615 0.735 0.85 0.82 0.98 1.25 -
P/RPS 0.85 1.82 1.21 1.28 1.20 1.25 1.82 -39.83%
P/EPS 13.38 61.50 -35.00 38.46 -41.17 49.25 30.19 -41.89%
EY 7.48 1.63 -2.86 2.60 -2.43 2.03 3.31 72.29%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.58 0.33 0.35 0.40 0.36 0.43 0.53 6.20%

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