[MAYU] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 366.47%
YoY- 433.54%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 30,160 31,690 26,668 51,314 23,520 31,679 34,696 -8.89%
PBT 51 644 881 2,739 1,022 -1,390 1,626 -89.99%
Tax -68 -72 -161 501 -327 296 -469 -72.30%
NP -17 572 720 3,240 695 -1,094 1,157 -
-
NP to SH -18 572 720 3,242 695 -1,094 1,157 -
-
Tax Rate 133.33% 11.18% 18.27% -18.29% 32.00% - 28.84% -
Total Cost 30,177 31,118 25,948 48,074 22,825 32,773 33,539 -6.78%
-
Net Worth 112,200 130,641 129,176 74,767 128,575 110,441 112,035 0.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 112,200 130,641 129,176 74,767 128,575 110,441 112,035 0.09%
NOSH 60,000 70,617 70,588 74,767 69,500 52,095 52,352 9.48%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.06% 1.80% 2.70% 6.31% 2.95% -3.45% 3.33% -
ROE -0.02% 0.44% 0.56% 4.34% 0.54% -0.99% 1.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.27 44.88 37.78 68.63 33.84 60.81 66.27 -16.78%
EPS -0.03 0.81 1.02 5.91 1.00 -2.10 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.83 1.00 1.85 2.12 2.14 -8.57%
Adjusted Per Share Value based on latest NOSH - 74,767
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.18 6.49 5.46 10.51 4.82 6.49 7.11 -8.89%
EPS 0.00 0.12 0.15 0.66 0.14 -0.22 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2676 0.2646 0.1532 0.2634 0.2262 0.2295 0.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.58 0.585 0.58 0.585 0.615 0.915 0.82 -
P/RPS 1.15 1.30 1.54 0.85 1.82 1.50 1.24 -4.88%
P/EPS -1,933.33 72.22 56.86 13.49 61.50 -43.57 37.10 -
EY -0.05 1.38 1.76 7.41 1.63 -2.30 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.59 0.33 0.43 0.38 -12.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 -
Price 0.54 0.61 0.595 0.58 0.615 0.735 0.85 -
P/RPS 1.07 1.36 1.57 0.85 1.82 1.21 1.28 -11.23%
P/EPS -1,800.00 75.31 58.33 13.38 61.50 -35.00 38.46 -
EY -0.06 1.33 1.71 7.48 1.63 -2.86 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.33 0.58 0.33 0.35 0.40 -19.24%

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