[MAYU] QoQ TTM 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- 5469.23%
YoY- 163.34%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 123,313 136,663 136,036 143,602 145,434 141,314 144,346 -9.94%
PBT 593 926 5,039 4,620 2,972 4,506 830 -20.03%
Tax -811 -846 -1,972 -1,633 -2,917 -2,555 -1,725 -39.45%
NP -218 80 3,067 2,987 55 1,951 -895 -60.89%
-
NP to SH -214 27 2,992 2,896 52 -778 -3,654 -84.84%
-
Tax Rate 136.76% 91.36% 39.13% 35.35% 98.15% 56.70% 207.83% -
Total Cost 123,531 136,583 132,969 140,615 145,379 139,363 145,241 -10.20%
-
Net Worth 128,575 110,441 112,035 110,789 108,180 106,656 90,297 26.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 90,297 26.48%
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 -0.18% 0.06% 2.25% 2.08% 0.04% 1.38% -0.62% -
ROE -0.17% 0.02% 2.67% 2.61% 0.05% -0.73% -4.05% -
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 177.43 262.33 259.84 294.23 309.20 312.69 319.71 -32.39%
EPS -0.31 0.05 5.72 5.93 0.11 -1.72 -8.09 -88.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 2.12 2.14 2.27 2.30 2.36 2.00 -5.05%
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 25.56 28.32 28.19 29.76 30.14 29.29 29.92 -9.94%
EPS -0.04 0.01 0.62 0.60 0.01 -0.16 -0.76 -85.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2665 0.2289 0.2322 0.2296 0.2242 0.2211 0.1871 26.51%
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 0.35 0.35 0.32 0.32 0.32 0.23 0.23 32.19%
P/EPS -199.73 1,765.45 14.35 15.67 881.91 -42.40 -9.02 684.10%
EY -0.50 0.06 6.97 6.38 0.11 -2.36 -11.09 -87.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.38 0.41 0.42 0.31 0.37 -7.32%
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 0.35 0.28 0.33 0.28 0.32 0.40 0.24 28.51%
P/EPS -199.73 1,418.15 14.87 13.82 886.43 -72.61 -9.39 663.42%
EY -0.50 0.07 6.72 7.24 0.11 -1.38 -10.65 -86.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.40 0.36 0.43 0.53 0.38 -8.95%

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