[MAYU] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -11.55%
YoY- 749.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 107,510 118,024 119,860 146,912 135,765 143,065 119,181 -1.70%
PBT 10,126 2,101 1,677 7,046 3,076 896 573 61.32%
Tax -626 -401 -666 -1,762 0 -348 -114 32.79%
NP 9,500 1,700 1,010 5,284 3,076 548 458 65.68%
-
NP to SH 9,500 1,698 1,010 5,186 -798 352 425 67.75%
-
Tax Rate 6.18% 19.09% 39.71% 25.01% 0.00% 38.84% 19.90% -
Total Cost 98,010 116,324 118,849 141,628 132,689 142,517 118,722 -3.14%
-
Net Worth 122,717 127,399 128,651 108,317 114,003 32,839 33,853 23.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,255 - - - -
Div Payout % - - - 24.21% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 122,717 127,399 128,651 108,317 114,003 32,839 33,853 23.91%
NOSH 72,351 68,128 69,541 47,035 48,306 64,390 65,101 1.77%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.84% 1.44% 0.84% 3.60% 2.27% 0.38% 0.38% -
ROE 7.74% 1.33% 0.79% 4.79% -0.70% 1.07% 1.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.82 173.24 172.36 311.95 281.05 222.18 183.07 -2.54%
EPS 13.85 2.49 1.45 11.01 -1.65 0.55 0.65 66.42%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.79 1.87 1.85 2.30 2.36 0.51 0.52 22.85%
Adjusted Per Share Value based on latest NOSH - 47,035
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.23 26.60 27.01 33.11 30.60 32.24 26.86 -1.70%
EPS 2.14 0.38 0.23 1.17 -0.18 0.08 0.10 66.54%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.2766 0.2871 0.2899 0.2441 0.2569 0.074 0.0763 23.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.74 0.58 0.615 0.975 0.80 2.10 0.13 -
P/RPS 0.47 0.33 0.36 0.31 0.28 0.95 0.07 37.31%
P/EPS 5.34 23.26 42.32 8.85 -48.39 384.15 19.90 -19.67%
EY 18.73 4.30 2.36 11.30 -2.07 0.26 5.03 24.47%
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.42 0.34 4.12 0.25 8.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.865 0.54 0.615 0.98 0.705 2.00 0.13 -
P/RPS 0.55 0.31 0.36 0.31 0.25 0.90 0.07 40.95%
P/EPS 6.24 21.66 42.32 8.90 -42.64 365.85 19.90 -17.56%
EY 16.02 4.62 2.36 11.24 -2.35 0.27 5.03 21.27%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.48 0.29 0.33 0.43 0.30 3.92 0.25 11.47%

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