[MAYU] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 38.17%
YoY- 440.14%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 105,150 116,716 132,750 146,628 138,148 147,084 116,700 -1.72%
PBT 7,262 3,050 472 7,860 -1,164 660 202 81.57%
Tax -2,248 -466 -346 -1,920 -314 -112 -136 59.53%
NP 5,014 2,584 126 5,940 -1,478 548 66 105.66%
-
NP to SH 5,014 2,584 126 5,864 -1,724 472 38 125.46%
-
Tax Rate 30.96% 15.28% 73.31% 24.43% - 16.97% 67.33% -
Total Cost 100,136 114,132 132,624 140,688 139,626 146,536 116,634 -2.50%
-
Net Worth 126,144 129,902 111,299 106,782 111,866 32,529 32,933 25.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 126,144 129,902 111,299 106,782 111,866 32,529 32,933 25.05%
NOSH 70,851 70,217 52,500 45,246 48,426 63,783 63,333 1.88%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.77% 2.21% 0.09% 4.05% -1.07% 0.37% 0.06% -
ROE 3.97% 1.99% 0.11% 5.49% -1.54% 1.45% 0.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 153.38 166.22 252.86 324.06 285.27 230.60 184.26 -3.00%
EPS 7.32 3.68 0.24 12.96 -3.56 0.74 0.06 122.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 2.12 2.36 2.31 0.51 0.52 23.42%
Adjusted Per Share Value based on latest NOSH - 45,193
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.79 24.19 27.51 30.39 28.63 30.48 24.19 -1.72%
EPS 1.04 0.54 0.03 1.22 -0.36 0.10 0.01 116.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2692 0.2307 0.2213 0.2319 0.0674 0.0683 25.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.765 0.585 0.915 0.73 0.80 1.10 1.50 -
P/RPS 0.50 0.35 0.36 0.23 0.28 0.48 0.81 -7.71%
P/EPS 10.46 15.90 381.25 5.63 -22.47 148.65 2,500.00 -59.82%
EY 9.56 6.29 0.26 17.75 -4.45 0.67 0.04 148.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.43 0.31 0.35 2.16 2.88 -27.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 24/11/14 19/11/13 30/11/12 24/11/11 30/11/10 -
Price 0.825 0.61 0.735 1.25 0.76 1.80 1.65 -
P/RPS 0.54 0.37 0.29 0.39 0.27 0.78 0.90 -8.15%
P/EPS 11.28 16.58 306.25 9.65 -21.35 243.24 2,750.00 -59.95%
EY 8.86 6.03 0.33 10.37 -4.68 0.41 0.04 145.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.35 0.53 0.33 3.53 3.17 -27.75%

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