[MAYU] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -10.28%
YoY- 1950.79%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 165,964 161,072 105,150 116,716 132,750 146,628 138,148 3.10%
PBT 5,358 4,926 7,262 3,050 472 7,860 -1,164 -
Tax -610 -568 -2,248 -466 -346 -1,920 -314 11.69%
NP 4,748 4,358 5,014 2,584 126 5,940 -1,478 -
-
NP to SH 4,790 4,358 5,014 2,584 126 5,864 -1,724 -
-
Tax Rate 11.38% 11.53% 30.96% 15.28% 73.31% 24.43% - -
Total Cost 161,216 156,714 100,136 114,132 132,624 140,688 139,626 2.42%
-
Net Worth 338,241 207,233 126,144 129,902 111,299 106,782 111,866 20.24%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 304 - - - - - -
Div Payout % - 6.99% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 338,241 207,233 126,144 129,902 111,299 106,782 111,866 20.24%
NOSH 212,053 152,377 70,851 70,217 52,500 45,246 48,426 27.89%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.86% 2.71% 4.77% 2.21% 0.09% 4.05% -1.07% -
ROE 1.42% 2.10% 3.97% 1.99% 0.11% 5.49% -1.54% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 79.00 105.71 153.38 166.22 252.86 324.06 285.27 -19.25%
EPS 2.28 2.86 7.32 3.68 0.24 12.96 -3.56 -
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.36 1.84 1.85 2.12 2.36 2.31 -5.83%
Adjusted Per Share Value based on latest NOSH - 70,617
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.00 32.99 21.54 23.91 27.19 30.04 28.30 3.10%
EPS 0.98 0.89 1.03 0.53 0.03 1.20 -0.35 -
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6929 0.4245 0.2584 0.2661 0.228 0.2187 0.2291 20.24%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.795 0.84 0.765 0.585 0.915 0.73 0.80 -
P/RPS 1.01 0.79 0.50 0.35 0.36 0.23 0.28 23.82%
P/EPS 34.87 29.37 10.46 15.90 381.25 5.63 -22.47 -
EY 2.87 3.40 9.56 6.29 0.26 17.75 -4.45 -
DY 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.42 0.32 0.43 0.31 0.35 5.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 19/11/13 30/11/12 -
Price 0.75 0.815 0.825 0.61 0.735 1.25 0.76 -
P/RPS 0.95 0.77 0.54 0.37 0.29 0.39 0.27 23.31%
P/EPS 32.89 28.50 11.28 16.58 306.25 9.65 -21.35 -
EY 3.04 3.51 8.86 6.03 0.33 10.37 -4.68 -
DY 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.45 0.33 0.35 0.53 0.33 6.06%

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