[MAYU] YoY 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- 163.53%
YoY- -25.75%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 32,831 28,058 30,160 23,520 36,870 32,750 33,757 -0.46%
PBT 14,517 3,964 51 1,022 1,355 2,889 342 86.66%
Tax -948 654 -68 -327 -362 0 -205 29.04%
NP 13,569 4,618 -17 695 993 2,889 137 114.94%
-
NP to SH 13,569 4,618 -18 695 936 106 28 179.99%
-
Tax Rate 6.53% -16.50% 133.33% 32.00% 26.72% 0.00% 59.94% -
Total Cost 19,262 23,440 30,177 22,825 35,877 29,861 33,620 -8.85%
-
Net Worth 295,391 122,717 112,200 128,575 108,180 113,709 35,699 42.17%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 76 - - - 940 - - -
Div Payout % 0.56% - - - 100.50% - - -
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 295,391 122,717 112,200 128,575 108,180 113,709 35,699 42.17%
NOSH 152,804 72,351 60,000 69,500 47,035 48,181 70,000 13.88%
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 41.33% 16.46% -0.06% 2.95% 2.69% 8.82% 0.41% -
ROE 4.59% 3.76% -0.02% 0.54% 0.87% 0.09% 0.08% -
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 21.56 40.93 50.27 33.84 78.39 67.97 48.22 -12.54%
EPS 8.91 6.74 -0.03 1.00 1.99 0.22 0.04 146.00%
DPS 0.05 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 6.73 5.75 6.18 4.82 7.55 6.71 6.91 -0.43%
EPS 2.78 0.95 0.00 0.14 0.19 0.02 0.01 155.25%
DPS 0.02 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.6051 0.2514 0.2298 0.2634 0.2216 0.2329 0.0731 42.18%
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 4.22 1.81 1.15 1.82 1.24 1.18 4.35 -0.50%
P/EPS 10.21 10.99 -1,933.33 61.50 48.99 363.64 5,250.00 -64.63%
EY 9.79 9.10 -0.05 1.63 2.04 0.28 0.02 180.46%
DY 0.05 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 4.73 2.11 1.07 1.82 1.25 1.04 4.15 2.20%
P/EPS 11.45 12.84 -1,800.00 61.50 49.25 320.45 5,000.00 -63.66%
EY 8.74 7.79 -0.06 1.63 2.03 0.31 0.02 175.21%
DY 0.05 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