[MAYU] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1.17%
YoY- 937.92%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 139,832 123,313 145,434 122,133 133,266 116,175 107,371 4.49%
PBT 4,315 593 2,972 9,451 1,055 365 -1,238 -
Tax 200 -811 -2,917 136 -1,630 -143 -53 -
NP 4,515 -218 55 9,587 -575 222 -1,291 -
-
NP to SH 4,517 -214 52 6,762 -807 240 -1,213 -
-
Tax Rate -4.63% 136.76% 98.15% -1.44% 154.50% 39.18% - -
Total Cost 135,317 123,531 145,379 112,546 133,841 115,953 108,662 3.72%
-
Net Worth 112,200 128,575 108,180 113,709 35,699 33,799 32,099 23.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 112,200 128,575 108,180 113,709 35,699 33,799 32,099 23.18%
NOSH 60,000 69,500 47,035 48,181 70,000 65,000 62,941 -0.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.23% -0.18% 0.04% 7.85% -0.43% 0.19% -1.20% -
ROE 4.03% -0.17% 0.05% 5.95% -2.26% 0.71% -3.78% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 233.05 177.43 309.20 253.48 190.38 178.73 170.59 5.33%
EPS 7.53 -0.31 0.11 14.03 -1.15 0.37 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 2.30 2.36 0.51 0.52 0.51 24.16%
Adjusted Per Share Value based on latest NOSH - 48,181
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.98 25.56 30.14 25.31 27.62 24.08 22.25 4.50%
EPS 0.94 -0.04 0.01 1.40 -0.17 0.05 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.2665 0.2242 0.2357 0.074 0.0701 0.0665 23.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.58 0.615 0.975 0.80 2.10 0.13 1.70 -
P/RPS 0.25 0.35 0.32 0.32 1.10 0.07 1.00 -20.62%
P/EPS 7.70 -199.73 881.91 5.70 -182.16 35.21 -88.21 -
EY 12.98 -0.50 0.11 17.54 -0.55 2.84 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.42 0.34 4.12 0.25 3.33 -32.66%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.54 0.615 0.98 0.705 2.00 0.13 1.40 -
P/RPS 0.23 0.35 0.32 0.28 1.05 0.07 0.82 -19.08%
P/EPS 7.17 -199.73 886.43 5.02 -173.48 35.21 -72.64 -
EY 13.94 -0.50 0.11 19.91 -0.58 2.84 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.43 0.30 3.92 0.25 2.75 -31.25%

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