[MAYU] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -194.55%
YoY- -158.47%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,668 51,314 23,520 31,679 34,696 33,418 36,870 -19.47%
PBT 881 2,739 1,022 -1,390 1,626 -665 1,355 -25.00%
Tax -161 501 -327 296 -469 -311 -362 -41.82%
NP 720 3,240 695 -1,094 1,157 -976 993 -19.33%
-
NP to SH 720 3,242 695 -1,094 1,157 -972 936 -16.08%
-
Tax Rate 18.27% -18.29% 32.00% - 28.84% - 26.72% -
Total Cost 25,948 48,074 22,825 32,773 33,539 34,394 35,877 -19.47%
-
Net Worth 129,176 74,767 128,575 110,441 112,035 110,789 108,180 12.58%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 940 -
Div Payout % - - - - - - 100.50% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 129,176 74,767 128,575 110,441 112,035 110,789 108,180 12.58%
NOSH 70,588 74,767 69,500 52,095 52,352 48,805 47,035 31.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.70% 6.31% 2.95% -3.45% 3.33% -2.92% 2.69% -
ROE 0.56% 4.34% 0.54% -0.99% 1.03% -0.88% 0.87% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.78 68.63 33.84 60.81 66.27 68.47 78.39 -38.61%
EPS 1.02 5.91 1.00 -2.10 2.21 -2.06 1.99 -36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.83 1.00 1.85 2.12 2.14 2.27 2.30 -14.17%
Adjusted Per Share Value based on latest NOSH - 52,095
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.46 10.51 4.82 6.49 7.11 6.85 7.55 -19.47%
EPS 0.15 0.66 0.14 -0.22 0.24 -0.20 0.19 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.2646 0.1532 0.2634 0.2262 0.2295 0.2269 0.2216 12.58%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.58 0.585 0.615 0.915 0.82 0.93 0.975 -
P/RPS 1.54 0.85 1.82 1.50 1.24 1.36 1.24 15.58%
P/EPS 56.86 13.49 61.50 -43.57 37.10 -46.70 48.99 10.47%
EY 1.76 7.41 1.63 -2.30 2.70 -2.14 2.04 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.32 0.59 0.33 0.43 0.38 0.41 0.42 -16.62%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 -
Price 0.595 0.58 0.615 0.735 0.85 0.82 0.98 -
P/RPS 1.57 0.85 1.82 1.21 1.28 1.20 1.25 16.45%
P/EPS 58.33 13.38 61.50 -35.00 38.46 -41.17 49.25 11.97%
EY 1.71 7.48 1.63 -2.86 2.60 -2.43 2.03 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.04 -
P/NAPS 0.33 0.58 0.33 0.35 0.40 0.36 0.43 -16.21%

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