[MAYU] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -892.59%
YoY- -511.54%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 160,782 114,175 139,832 123,313 145,434 122,133 133,266 3.17%
PBT 28,779 4,506 4,315 593 2,972 9,451 1,055 73.41%
Tax -1,573 -1,089 200 -811 -2,917 136 -1,630 -0.59%
NP 27,206 3,417 4,515 -218 55 9,587 -575 -
-
NP to SH 27,205 3,419 4,517 -214 52 6,762 -807 -
-
Tax Rate 5.47% 24.17% -4.63% 136.76% 98.15% -1.44% 154.50% -
Total Cost 133,576 110,758 135,317 123,531 145,379 112,546 133,841 -0.03%
-
Net Worth 295,391 122,717 112,200 128,575 108,180 113,709 35,699 42.17%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 201 82 - - - - - -
Div Payout % 0.74% 2.41% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 295,391 122,717 112,200 128,575 108,180 113,709 35,699 42.17%
NOSH 152,804 68,557 60,000 69,500 47,035 48,181 70,000 13.88%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.92% 2.99% 3.23% -0.18% 0.04% 7.85% -0.43% -
ROE 9.21% 2.79% 4.03% -0.17% 0.05% 5.95% -2.26% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 105.59 166.54 233.05 177.43 309.20 253.48 190.38 -9.34%
EPS 17.87 4.99 7.53 -0.31 0.11 14.03 -1.15 -
DPS 0.13 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.79 1.87 1.85 2.30 2.36 0.51 24.91%
Adjusted Per Share Value based on latest NOSH - 69,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.32 23.66 28.98 25.56 30.14 25.31 27.62 3.17%
EPS 5.64 0.71 0.94 -0.04 0.01 1.40 -0.17 -
DPS 0.04 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6122 0.2543 0.2325 0.2665 0.2242 0.2357 0.074 42.16%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.91 0.74 0.58 0.615 0.975 0.80 2.10 -
P/RPS 0.86 0.44 0.25 0.35 0.32 0.32 1.10 -4.01%
P/EPS 5.09 14.84 7.70 -199.73 881.91 5.70 -182.16 -
EY 19.63 6.74 12.98 -0.50 0.11 17.54 -0.55 -
DY 0.15 0.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.31 0.33 0.42 0.34 4.12 -30.33%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 -
Price 1.02 0.865 0.54 0.615 0.98 0.705 2.00 -
P/RPS 0.97 0.52 0.23 0.35 0.32 0.28 1.05 -1.31%
P/EPS 5.71 17.34 7.17 -199.73 886.43 5.02 -173.48 -
EY 17.52 5.77 13.94 -0.50 0.11 19.91 -0.58 -
DY 0.13 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.29 0.33 0.43 0.30 3.92 -28.33%

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