[MAYU] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 106.68%
YoY- -99.23%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 114,175 139,832 123,313 145,434 122,133 133,266 116,175 -0.28%
PBT 4,506 4,315 593 2,972 9,451 1,055 365 51.96%
Tax -1,089 200 -811 -2,917 136 -1,630 -143 40.22%
NP 3,417 4,515 -218 55 9,587 -575 222 57.65%
-
NP to SH 3,419 4,517 -214 52 6,762 -807 240 55.63%
-
Tax Rate 24.17% -4.63% 136.76% 98.15% -1.44% 154.50% 39.18% -
Total Cost 110,758 135,317 123,531 145,379 112,546 133,841 115,953 -0.76%
-
Net Worth 122,717 112,200 128,575 108,180 113,709 35,699 33,799 23.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 82 - - - - - - -
Div Payout % 2.41% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 122,717 112,200 128,575 108,180 113,709 35,699 33,799 23.95%
NOSH 68,557 60,000 69,500 47,035 48,181 70,000 65,000 0.89%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.99% 3.23% -0.18% 0.04% 7.85% -0.43% 0.19% -
ROE 2.79% 4.03% -0.17% 0.05% 5.95% -2.26% 0.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 166.54 233.05 177.43 309.20 253.48 190.38 178.73 -1.16%
EPS 4.99 7.53 -0.31 0.11 14.03 -1.15 0.37 54.22%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.87 1.85 2.30 2.36 0.51 0.52 22.85%
Adjusted Per Share Value based on latest NOSH - 47,035
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.73 31.51 27.79 32.78 27.53 30.03 26.18 -0.28%
EPS 0.77 1.02 -0.05 0.01 1.52 -0.18 0.05 57.66%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2766 0.2529 0.2898 0.2438 0.2563 0.0805 0.0762 23.94%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.74 0.58 0.615 0.975 0.80 2.10 0.13 -
P/RPS 0.44 0.25 0.35 0.32 0.32 1.10 0.07 35.81%
P/EPS 14.84 7.70 -199.73 881.91 5.70 -182.16 35.21 -13.39%
EY 6.74 12.98 -0.50 0.11 17.54 -0.55 2.84 15.47%
DY 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.42 0.34 4.12 0.25 8.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.865 0.54 0.615 0.98 0.705 2.00 0.13 -
P/RPS 0.52 0.23 0.35 0.32 0.28 1.05 0.07 39.64%
P/EPS 17.34 7.17 -199.73 886.43 5.02 -173.48 35.21 -11.12%
EY 5.77 13.94 -0.50 0.11 19.91 -0.58 2.84 12.52%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.29 0.33 0.43 0.30 3.92 0.25 11.47%

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