[MAYU] YoY Quarter Result on 31-Mar-2014 [#4]

Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -203.85%
YoY- 74.53%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 47,295 33,542 51,314 33,418 35,250 20,309 25,967 10.49%
PBT 11,262 -3,323 2,739 -665 -2,313 7,144 383 75.59%
Tax -362 -385 501 -311 -1,595 293 -1,369 -19.86%
NP 10,900 -3,708 3,240 -976 -3,908 7,437 -986 -
-
NP to SH 10,901 -3,706 3,242 -972 -3,816 7,518 -1,030 -
-
Tax Rate 3.21% - -18.29% - - -4.10% 357.44% -
Total Cost 36,395 37,250 48,074 34,394 39,158 12,872 26,953 5.12%
-
Net Worth 116,420 123,423 74,767 110,789 92,627 45,248 33,018 23.34%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 116,420 123,423 74,767 110,789 92,627 45,248 33,018 23.34%
NOSH 77,099 68,568 74,767 48,805 48,496 6,464 64,742 2.95%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.05% -11.05% 6.31% -2.92% -11.09% 36.62% -3.80% -
ROE 9.36% -3.00% 4.34% -0.88% -4.12% 16.61% -3.12% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.34 48.92 68.63 68.47 72.69 314.18 40.11 7.32%
EPS 16.02 -5.40 5.91 -2.06 -8.72 116.31 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.80 1.00 2.27 1.91 7.00 0.51 19.81%
Adjusted Per Share Value based on latest NOSH - 48,805
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.66 7.56 11.56 7.53 7.94 4.58 5.85 10.50%
EPS 2.46 -0.84 0.73 -0.22 -0.86 1.69 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.2782 0.1685 0.2497 0.2088 0.102 0.0744 23.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.22 0.57 0.585 0.93 0.68 1.85 0.13 -
P/RPS 1.99 1.17 0.85 1.36 0.94 0.59 0.32 35.56%
P/EPS 8.63 -10.55 13.49 -46.70 -8.64 1.59 -8.17 -
EY 11.59 -9.48 7.41 -2.14 -11.57 62.87 -12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.32 0.59 0.41 0.36 0.26 0.25 21.62%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 30/05/16 06/10/15 27/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.17 0.52 0.58 0.82 0.80 0.82 1.35 -
P/RPS 1.91 1.06 0.85 1.20 1.10 0.26 3.37 -9.02%
P/EPS 8.28 -9.62 13.38 -41.17 -10.17 0.71 -84.86 -
EY 12.08 -10.39 7.48 -2.43 -9.84 141.83 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.29 0.58 0.36 0.42 0.12 2.65 -18.60%

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