[MAYU] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -3700.0%
YoY- -150.76%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,870 31,052 42,262 35,250 32,750 34,084 34,990 3.54%
PBT 1,355 2,723 1,207 -2,313 2,889 -953 371 136.60%
Tax -362 -830 -130 -1,595 0 0 -157 74.26%
NP 993 1,893 1,077 -3,908 2,889 -953 214 177.42%
-
NP to SH 936 1,871 1,061 -3,816 106 -1,005 143 248.71%
-
Tax Rate 26.72% 30.48% 10.77% - 0.00% - 42.32% -
Total Cost 35,877 29,159 41,185 39,158 29,861 35,037 34,776 2.09%
-
Net Worth 108,180 106,656 104,745 92,627 113,709 112,152 111,063 -1.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 940 - - - - - - -
Div Payout % 100.50% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 108,180 106,656 104,745 92,627 113,709 112,152 111,063 -1.73%
NOSH 47,035 45,193 45,148 48,496 48,181 48,550 47,666 -0.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.69% 6.10% 2.55% -11.09% 8.82% -2.80% 0.61% -
ROE 0.87% 1.75% 1.01% -4.12% 0.09% -0.90% 0.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.39 68.71 93.61 72.69 67.97 70.20 73.41 4.46%
EPS 1.99 4.14 2.35 -8.72 0.22 -2.07 0.30 251.82%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.36 2.32 1.91 2.36 2.31 2.33 -0.85%
Adjusted Per Share Value based on latest NOSH - 48,496
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.64 6.44 8.76 7.31 6.79 7.06 7.25 3.54%
EPS 0.19 0.39 0.22 -0.79 0.02 -0.21 0.03 241.16%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2242 0.2211 0.2171 0.192 0.2357 0.2324 0.2302 -1.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.975 0.73 0.73 0.68 0.80 0.80 0.87 -
P/RPS 1.24 1.06 0.78 0.94 1.18 1.14 1.19 2.77%
P/EPS 48.99 17.63 31.06 -8.64 363.64 -38.65 290.00 -69.34%
EY 2.04 5.67 3.22 -11.57 0.28 -2.59 0.34 229.11%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.31 0.36 0.34 0.35 0.37 8.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 19/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.98 1.25 0.76 0.80 0.705 0.76 0.79 -
P/RPS 1.25 1.82 0.81 1.10 1.04 1.08 1.08 10.20%
P/EPS 49.25 30.19 32.34 -10.17 320.45 -36.71 263.33 -67.19%
EY 2.03 3.31 3.09 -9.84 0.31 -2.72 0.38 204.66%
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.33 0.42 0.30 0.33 0.34 16.89%

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