[MAYU] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -153.82%
YoY- -160.78%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 114,175 116,277 126,338 122,060 139,832 133,192 133,181 -9.71%
PBT 4,506 593 -2,133 -1,747 4,315 5,286 3,252 24.16%
Tax -1,089 -1,811 -856 -686 200 -59 309 -
NP 3,417 -1,218 -2,989 -2,433 4,515 5,227 3,561 -2.70%
-
NP to SH 3,419 -1,216 -2,987 -2,431 4,517 5,229 3,563 -2.70%
-
Tax Rate 24.17% 305.40% - - -4.63% 1.12% -9.50% -
Total Cost 110,758 117,495 129,327 124,493 135,317 127,965 129,620 -9.91%
-
Net Worth 122,717 126,144 123,683 123,423 112,200 130,641 129,176 -3.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 82 34 - - - - - -
Div Payout % 2.41% 0.00% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 122,717 126,144 123,683 123,423 112,200 130,641 129,176 -3.34%
NOSH 68,557 68,557 68,333 68,568 60,000 70,617 70,588 -1.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.99% -1.05% -2.37% -1.99% 3.23% 3.92% 2.67% -
ROE 2.79% -0.96% -2.42% -1.97% 4.03% 4.00% 2.76% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 166.54 169.61 184.88 178.01 233.05 188.61 188.67 -7.94%
EPS 4.99 -1.77 -4.37 -3.55 7.53 7.40 5.05 -0.79%
DPS 0.12 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.84 1.81 1.80 1.87 1.85 1.83 -1.45%
Adjusted Per Share Value based on latest NOSH - 68,568
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.39 23.82 25.88 25.00 28.64 27.28 27.28 -9.70%
EPS 0.70 -0.25 -0.61 -0.50 0.93 1.07 0.73 -2.74%
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2584 0.2534 0.2528 0.2298 0.2676 0.2646 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.74 0.765 0.52 0.57 0.58 0.585 0.58 -
P/RPS 0.44 0.45 0.28 0.32 0.25 0.31 0.31 26.16%
P/EPS 14.84 -43.13 -11.90 -16.08 7.70 7.90 11.49 18.50%
EY 6.74 -2.32 -8.41 -6.22 12.98 12.66 8.70 -15.58%
DY 0.16 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.29 0.32 0.31 0.32 0.32 17.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 30/08/16 30/05/16 26/02/16 25/11/15 25/08/15 -
Price 0.865 0.825 0.50 0.52 0.54 0.61 0.595 -
P/RPS 0.52 0.49 0.27 0.29 0.23 0.32 0.32 38.01%
P/EPS 17.34 -46.51 -11.44 -14.67 7.17 8.24 11.79 29.17%
EY 5.77 -2.15 -8.74 -6.82 13.94 12.14 8.48 -22.54%
DY 0.14 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.28 0.29 0.29 0.33 0.33 28.23%

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