[MAYU] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -103.15%
YoY- -102.59%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 31,626 32,831 28,058 30,160 23,520 36,870 32,750 -0.55%
PBT 24,218 14,517 3,964 51 1,022 1,355 2,889 40.52%
Tax -1,513 -948 654 -68 -327 -362 0 -
NP 22,705 13,569 4,618 -17 695 993 2,889 39.08%
-
NP to SH 22,715 13,569 4,618 -18 695 936 106 136.04%
-
Tax Rate 6.25% 6.53% -16.50% 133.33% 32.00% 26.72% 0.00% -
Total Cost 8,921 19,262 23,440 30,177 22,825 35,877 29,861 -17.57%
-
Net Worth 343,769 295,391 122,717 112,200 128,575 108,180 113,709 19.36%
Dividend
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 76 - - - 940 - -
Div Payout % - 0.56% - - - 100.50% - -
Equity
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 343,769 295,391 122,717 112,200 128,575 108,180 113,709 19.36%
NOSH 213,318 152,804 72,351 60,000 69,500 47,035 48,181 26.88%
Ratio Analysis
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 71.79% 41.33% 16.46% -0.06% 2.95% 2.69% 8.82% -
ROE 6.61% 4.59% 3.76% -0.02% 0.54% 0.87% 0.09% -
Per Share
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.90 21.56 40.93 50.27 33.84 78.39 67.97 -21.56%
EPS 10.82 8.91 6.74 -0.03 1.00 1.99 0.22 86.51%
DPS 0.00 0.05 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.62 1.94 1.79 1.87 1.85 2.30 2.36 -5.84%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.55 6.80 5.82 6.25 4.87 7.64 6.79 -0.57%
EPS 4.71 2.81 0.96 0.00 0.14 0.19 0.02 139.64%
DPS 0.00 0.02 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.7125 0.6122 0.2543 0.2325 0.2665 0.2242 0.2357 19.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/03/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.60 0.91 0.74 0.58 0.615 0.975 0.80 -
P/RPS 4.03 4.22 1.81 1.15 1.82 1.24 1.18 21.71%
P/EPS 5.61 10.21 10.99 -1,933.33 61.50 48.99 363.64 -48.70%
EY 17.84 9.79 9.10 -0.05 1.63 2.04 0.28 94.40%
DY 0.00 0.05 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 0.37 0.47 0.41 0.31 0.33 0.42 0.34 1.36%
Price Multiplier on Announcement Date
31/03/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/05/19 26/02/18 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 -
Price 0.56 1.02 0.865 0.54 0.615 0.98 0.705 -
P/RPS 3.76 4.73 2.11 1.07 1.82 1.25 1.04 22.83%
P/EPS 5.23 11.45 12.84 -1,800.00 61.50 49.25 320.45 -48.23%
EY 19.11 8.74 7.79 -0.06 1.63 2.03 0.31 93.38%
DY 0.00 0.05 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.35 0.53 0.48 0.29 0.33 0.43 0.30 2.49%

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