[MAYU] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 78.71%
YoY- -111.64%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 116,277 133,192 136,663 141,314 123,140 130,545 114,721 0.22%
PBT 593 5,286 926 4,506 6,904 1,042 -45 -
Tax -1,811 -59 -846 -2,555 -69 -1,443 -161 49.63%
NP -1,218 5,227 80 1,951 6,835 -401 -206 34.43%
-
NP to SH -1,216 5,229 27 -778 6,684 -549 -153 41.22%
-
Tax Rate 305.40% 1.12% 91.36% 56.70% 1.00% 138.48% - -
Total Cost 117,495 127,965 136,583 139,363 116,305 130,946 114,927 0.36%
-
Net Worth 126,144 130,641 110,441 106,656 112,152 31,874 32,618 25.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 34 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 126,144 130,641 110,441 106,656 112,152 31,874 32,618 25.25%
NOSH 68,557 70,617 52,095 45,193 48,550 62,500 62,727 1.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.05% 3.92% 0.06% 1.38% 5.55% -0.31% -0.18% -
ROE -0.96% 4.00% 0.02% -0.73% 5.96% -1.72% -0.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 169.61 188.61 262.33 312.69 253.63 208.87 182.89 -1.24%
EPS -1.77 7.40 0.05 -1.72 13.77 -0.88 -0.24 39.47%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 2.12 2.36 2.31 0.51 0.52 23.42%
Adjusted Per Share Value based on latest NOSH - 45,193
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.10 27.61 28.32 29.29 25.52 27.06 23.78 0.22%
EPS -0.25 1.08 0.01 -0.16 1.39 -0.11 -0.03 42.34%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2708 0.2289 0.2211 0.2324 0.0661 0.0676 25.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.765 0.585 0.915 0.73 0.80 1.10 1.50 -
P/RPS 0.45 0.31 0.35 0.23 0.32 0.53 0.82 -9.50%
P/EPS -43.13 7.90 1,765.45 -42.40 5.81 -125.23 -614.97 -35.75%
EY -2.32 12.66 0.06 -2.36 17.21 -0.80 -0.16 56.09%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.43 0.31 0.35 2.16 2.88 -27.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 24/11/14 19/11/13 30/11/12 24/11/11 30/11/10 -
Price 0.825 0.61 0.735 1.25 0.76 1.80 1.65 -
P/RPS 0.49 0.32 0.28 0.40 0.30 0.86 0.90 -9.62%
P/EPS -46.51 8.24 1,418.15 -72.61 5.52 -204.92 -676.47 -35.96%
EY -2.15 12.14 0.07 -1.38 18.11 -0.49 -0.15 55.79%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.35 0.53 0.33 3.53 3.17 -27.75%

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