[MAYU] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1103.17%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 113,367 80,633 88,518 89,895 110,184 101,824 107,299 0.92%
PBT 16,980 7,595 1,576 1,258 5,285 2,307 672 71.21%
Tax -1,232 -470 -301 -500 -1,322 0 -261 29.48%
NP 15,748 7,125 1,275 758 3,963 2,307 411 83.50%
-
NP to SH 15,748 7,125 1,274 758 3,890 -599 264 97.54%
-
Tax Rate 7.26% 6.19% 19.10% 39.75% 25.01% 0.00% 38.84% -
Total Cost 97,619 73,508 87,243 89,137 106,221 99,517 106,888 -1.49%
-
Net Worth 295,391 122,717 127,399 128,651 108,317 114,003 32,839 44.16%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 228 - - - 941 - - -
Div Payout % 1.45% - - - 24.21% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 295,391 122,717 127,399 128,651 108,317 114,003 32,839 44.16%
NOSH 152,804 72,351 68,128 69,541 47,035 48,306 64,390 15.47%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.89% 8.84% 1.44% 0.84% 3.60% 2.27% 0.38% -
ROE 5.33% 5.81% 1.00% 0.59% 3.59% -0.53% 0.80% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 74.45 117.61 129.93 129.27 233.96 210.79 166.64 -12.55%
EPS 10.34 10.39 1.87 1.09 8.26 -1.24 0.41 71.16%
DPS 0.15 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.94 1.79 1.87 1.85 2.30 2.36 0.51 24.91%
Adjusted Per Share Value based on latest NOSH - 69,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.55 18.17 19.95 20.26 24.83 22.95 24.18 0.92%
EPS 3.55 1.61 0.29 0.17 0.88 -0.13 0.06 97.27%
DPS 0.05 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.6657 0.2766 0.2871 0.2899 0.2441 0.2569 0.074 44.16%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.91 0.74 0.58 0.615 0.975 0.80 2.10 -
P/RPS 1.22 0.63 0.45 0.48 0.42 0.38 1.26 -0.53%
P/EPS 8.80 7.12 31.02 56.42 11.80 -64.52 512.20 -49.17%
EY 11.37 14.04 3.22 1.77 8.47 -1.55 0.20 95.96%
DY 0.16 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.47 0.41 0.31 0.33 0.42 0.34 4.12 -30.33%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 -
Price 1.02 0.865 0.54 0.615 0.98 0.705 2.00 -
P/RPS 1.37 0.74 0.42 0.48 0.42 0.33 1.20 2.23%
P/EPS 9.86 8.32 28.88 56.42 11.86 -56.85 487.80 -47.77%
EY 10.14 12.01 3.46 1.77 8.43 -1.76 0.21 90.71%
DY 0.15 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.53 0.48 0.29 0.33 0.43 0.30 3.92 -28.33%

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