[MAYU] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 53.67%
YoY- -326.89%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 118,024 119,860 146,912 135,765 143,065 119,181 110,505 1.10%
PBT 2,101 1,677 7,046 3,076 896 573 -417 -
Tax -401 -666 -1,762 0 -348 -114 -48 42.42%
NP 1,700 1,010 5,284 3,076 548 458 -465 -
-
NP to SH 1,698 1,010 5,186 -798 352 425 -452 -
-
Tax Rate 19.09% 39.71% 25.01% 0.00% 38.84% 19.90% - -
Total Cost 116,324 118,849 141,628 132,689 142,517 118,722 110,970 0.78%
-
Net Worth 127,399 128,651 108,317 114,003 32,839 33,853 33,248 25.08%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,255 - - - - -
Div Payout % - - 24.21% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 127,399 128,651 108,317 114,003 32,839 33,853 33,248 25.08%
NOSH 68,128 69,541 47,035 48,306 64,390 65,101 65,192 0.73%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.44% 0.84% 3.60% 2.27% 0.38% 0.38% -0.42% -
ROE 1.33% 0.79% 4.79% -0.70% 1.07% 1.26% -1.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 173.24 172.36 311.95 281.05 222.18 183.07 169.51 0.36%
EPS 2.49 1.45 11.01 -1.65 0.55 0.65 -0.69 -
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 2.30 2.36 0.51 0.52 0.51 24.16%
Adjusted Per Share Value based on latest NOSH - 48,181
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.60 27.01 33.11 30.60 32.24 26.86 24.90 1.10%
EPS 0.38 0.23 1.17 -0.18 0.08 0.10 -0.10 -
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.2871 0.2899 0.2441 0.2569 0.074 0.0763 0.0749 25.08%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.58 0.615 0.975 0.80 2.10 0.13 1.70 -
P/RPS 0.33 0.36 0.31 0.28 0.95 0.07 1.00 -16.86%
P/EPS 23.26 42.32 8.85 -48.39 384.15 19.90 -245.19 -
EY 4.30 2.36 11.30 -2.07 0.26 5.03 -0.41 -
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.42 0.34 4.12 0.25 3.33 -32.66%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.54 0.615 0.98 0.705 2.00 0.13 1.40 -
P/RPS 0.31 0.36 0.31 0.25 0.90 0.07 0.83 -15.13%
P/EPS 21.66 42.32 8.90 -42.64 365.85 19.90 -201.92 -
EY 4.62 2.36 11.24 -2.35 0.27 5.03 -0.50 -
DY 0.00 0.00 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.43 0.30 3.92 0.25 2.75 -31.25%

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