[MAYU] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -203.85%
YoY- 74.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,520 31,679 34,696 33,418 36,870 31,052 42,262 -32.26%
PBT 1,022 -1,390 1,626 -665 1,355 2,723 1,207 -10.47%
Tax -327 296 -469 -311 -362 -830 -130 84.64%
NP 695 -1,094 1,157 -976 993 1,893 1,077 -25.26%
-
NP to SH 695 -1,094 1,157 -972 936 1,871 1,061 -24.51%
-
Tax Rate 32.00% - 28.84% - 26.72% 30.48% 10.77% -
Total Cost 22,825 32,773 33,539 34,394 35,877 29,159 41,185 -32.45%
-
Net Worth 128,575 110,441 112,035 110,789 108,180 106,656 104,745 14.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 940 - - -
Div Payout % - - - - 100.50% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 128,575 110,441 112,035 110,789 108,180 106,656 104,745 14.60%
NOSH 69,500 52,095 52,352 48,805 47,035 45,193 45,148 33.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.95% -3.45% 3.33% -2.92% 2.69% 6.10% 2.55% -
ROE 0.54% -0.99% 1.03% -0.88% 0.87% 1.75% 1.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.84 60.81 66.27 68.47 78.39 68.71 93.61 -49.15%
EPS 1.00 -2.10 2.21 -2.06 1.99 4.14 2.35 -43.33%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.85 2.12 2.14 2.27 2.30 2.36 2.32 -13.97%
Adjusted Per Share Value based on latest NOSH - 48,805
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.82 6.49 7.11 6.85 7.55 6.36 8.66 -32.26%
EPS 0.14 -0.22 0.24 -0.20 0.19 0.38 0.22 -25.95%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.2634 0.2262 0.2295 0.2269 0.2216 0.2185 0.2146 14.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.615 0.915 0.82 0.93 0.975 0.73 0.73 -
P/RPS 1.82 1.50 1.24 1.36 1.24 1.06 0.78 75.64%
P/EPS 61.50 -43.57 37.10 -46.70 48.99 17.63 31.06 57.48%
EY 1.63 -2.30 2.70 -2.14 2.04 5.67 3.22 -36.40%
DY 0.00 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.33 0.43 0.38 0.41 0.42 0.31 0.31 4.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 29/08/13 -
Price 0.615 0.735 0.85 0.82 0.98 1.25 0.76 -
P/RPS 1.82 1.21 1.28 1.20 1.25 1.82 0.81 71.29%
P/EPS 61.50 -35.00 38.46 -41.17 49.25 30.19 32.34 53.31%
EY 1.63 -2.86 2.60 -2.43 2.03 3.31 3.09 -34.63%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.33 0.35 0.40 0.36 0.43 0.53 0.33 0.00%

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