[MAYU] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 58.22%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 141,209 119,860 132,750 138,784 143,602 146,912 146,628 -2.48%
PBT 3,997 1,677 472 6,504 4,620 7,046 7,860 -36.31%
Tax 1 -666 -346 -1,876 -1,633 -1,762 -1,920 -
NP 3,998 1,010 126 4,628 2,987 5,284 5,940 -23.21%
-
NP to SH 4,000 1,010 126 4,628 2,925 5,186 5,864 -22.52%
-
Tax Rate -0.03% 39.71% 73.31% 28.84% 35.35% 25.01% 24.43% -
Total Cost 137,211 118,849 132,624 134,156 140,615 141,628 140,688 -1.65%
-
Net Worth 130,184 128,651 111,299 112,035 103,249 108,317 106,782 14.13%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 1,255 - -
Div Payout % - - - - - 24.21% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 130,184 128,651 111,299 112,035 103,249 108,317 106,782 14.13%
NOSH 74,818 69,541 52,500 52,352 48,702 47,035 45,246 39.87%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.83% 0.84% 0.09% 3.33% 2.08% 3.60% 4.05% -
ROE 3.07% 0.79% 0.11% 4.13% 2.83% 4.79% 5.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 188.73 172.36 252.86 265.09 294.85 311.95 324.06 -30.28%
EPS 7.29 1.45 0.24 8.84 6.15 11.01 12.96 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
NAPS 1.74 1.85 2.12 2.14 2.12 2.30 2.36 -18.40%
Adjusted Per Share Value based on latest NOSH - 52,352
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.93 24.55 27.19 28.43 29.42 30.09 30.04 -2.48%
EPS 0.82 0.21 0.03 0.95 0.60 1.06 1.20 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.2667 0.2635 0.228 0.2295 0.2115 0.2219 0.2187 14.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.585 0.615 0.915 0.82 0.93 0.975 0.73 -
P/RPS 0.31 0.36 0.36 0.31 0.32 0.31 0.23 22.03%
P/EPS 10.94 42.32 381.25 9.28 15.48 8.85 5.63 55.78%
EY 9.14 2.36 0.26 10.78 6.46 11.30 17.75 -35.78%
DY 0.00 0.00 0.00 0.00 0.00 2.74 0.00 -
P/NAPS 0.34 0.33 0.43 0.38 0.44 0.42 0.31 6.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 -
Price 0.58 0.615 0.735 0.85 0.82 0.98 1.25 -
P/RPS 0.31 0.36 0.29 0.32 0.28 0.31 0.39 -14.20%
P/EPS 10.85 42.32 306.25 9.62 13.65 8.90 9.65 8.13%
EY 9.22 2.36 0.33 10.40 7.32 11.24 10.37 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 0.33 0.33 0.35 0.40 0.39 0.43 0.53 -27.10%

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