[MAYU] YoY Cumulative 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- 30.51%
YoY- -326.89%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 88,518 89,895 110,184 101,824 107,299 89,386 82,879 1.10%
PBT 1,576 1,258 5,285 2,307 672 430 -313 -
Tax -301 -500 -1,322 0 -261 -86 -36 42.44%
NP 1,275 758 3,963 2,307 411 344 -349 -
-
NP to SH 1,274 758 3,890 -599 264 319 -339 -
-
Tax Rate 19.10% 39.75% 25.01% 0.00% 38.84% 20.00% - -
Total Cost 87,243 89,137 106,221 99,517 106,888 89,042 83,228 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 - - 941 - - - - -
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 65,102 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 1.00% 0.59% 3.59% -0.53% 0.80% 0.94% -1.02% -
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 129.93 129.27 233.96 210.79 166.64 137.30 127.13 0.36%
EPS 1.87 1.09 8.26 -1.24 0.41 0.49 -0.52 -
DPS 0.00 0.00 2.00 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 19.95 20.26 24.83 22.95 24.18 20.14 18.68 1.10%
EPS 0.29 0.17 0.88 -0.13 0.06 0.07 -0.08 -
DPS 0.00 0.00 0.21 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 0.45 0.48 0.42 0.38 1.26 0.09 1.34 -16.62%
P/EPS 31.02 56.42 11.80 -64.52 512.20 26.53 -326.92 -
EY 3.22 1.77 8.47 -1.55 0.20 3.77 -0.31 -
DY 0.00 0.00 2.05 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 0.42 0.48 0.42 0.33 1.20 0.09 1.10 -14.81%
P/EPS 28.88 56.42 11.86 -56.85 487.80 26.53 -269.23 -
EY 3.46 1.77 8.43 -1.76 0.21 3.77 -0.37 -
DY 0.00 0.00 2.04 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