[MAYU] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 366.47%
YoY- 433.54%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 42,491 47,295 33,542 51,314 33,418 35,250 20,309 13.08%
PBT 12,735 11,262 -3,323 2,739 -665 -2,313 7,144 10.10%
Tax -310 -362 -385 501 -311 -1,595 293 -
NP 12,425 10,900 -3,708 3,240 -976 -3,908 7,437 8.92%
-
NP to SH 11,823 10,901 -3,706 3,242 -972 -3,816 7,518 7.83%
-
Tax Rate 2.43% 3.21% - -18.29% - - -4.10% -
Total Cost 30,066 36,395 37,250 48,074 34,394 39,158 12,872 15.17%
-
Net Worth 252,757 116,420 123,423 74,767 110,789 92,627 45,248 33.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,045 - - - - - - -
Div Payout % 25.76% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 252,757 116,420 123,423 74,767 110,789 92,627 45,248 33.18%
NOSH 208,318 77,099 68,568 74,767 48,805 48,496 6,464 78.34%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 29.24% 23.05% -11.05% 6.31% -2.92% -11.09% 36.62% -
ROE 4.68% 9.36% -3.00% 4.34% -0.88% -4.12% 16.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 27.91 61.34 48.92 68.63 68.47 72.69 314.18 -33.18%
EPS 5.74 16.02 -5.40 5.91 -2.06 -8.72 116.31 -39.42%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.51 1.80 1.00 2.27 1.91 7.00 -21.31%
Adjusted Per Share Value based on latest NOSH - 74,767
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.70 9.69 6.87 10.51 6.85 7.22 4.16 13.07%
EPS 2.42 2.23 -0.76 0.66 -0.20 -0.78 1.54 7.82%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.2385 0.2528 0.1532 0.2269 0.1897 0.0927 33.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.865 1.22 0.57 0.585 0.93 0.68 1.85 -
P/RPS 3.10 1.99 1.17 0.85 1.36 0.94 0.59 31.83%
P/EPS 11.14 8.63 -10.55 13.49 -46.70 -8.64 1.59 38.30%
EY 8.98 11.59 -9.48 7.41 -2.14 -11.57 62.87 -27.68%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.81 0.32 0.59 0.41 0.36 0.26 12.24%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 06/10/15 27/05/14 31/05/13 31/05/12 -
Price 0.89 1.17 0.52 0.58 0.82 0.80 0.82 -
P/RPS 3.19 1.91 1.06 0.85 1.20 1.10 0.26 51.84%
P/EPS 11.46 8.28 -9.62 13.38 -41.17 -10.17 0.71 58.93%
EY 8.72 12.08 -10.39 7.48 -2.43 -9.84 141.83 -37.16%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.29 0.58 0.36 0.42 0.12 28.47%

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