[MAYU] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -34.26%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 105,150 123,784 122,060 118,024 116,716 106,672 141,209 -17.80%
PBT 7,262 1,980 -1,747 2,101 3,050 3,524 3,997 48.73%
Tax -2,248 -1,324 -686 -401 -466 -644 1 -
NP 5,014 656 -2,433 1,700 2,584 2,880 3,998 16.24%
-
NP to SH 5,014 656 -2,431 1,698 2,584 2,880 4,000 16.20%
-
Tax Rate 30.96% 66.87% - 19.09% 15.28% 18.27% -0.03% -
Total Cost 100,136 123,128 124,493 116,324 114,132 103,792 137,211 -18.89%
-
Net Worth 126,144 123,683 123,442 127,399 129,902 129,176 130,184 -2.07%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 126,144 123,683 123,442 127,399 129,902 129,176 130,184 -2.07%
NOSH 70,851 68,333 68,579 68,128 70,217 70,588 74,818 -3.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.77% 0.53% -1.99% 1.44% 2.21% 2.70% 2.83% -
ROE 3.97% 0.53% -1.97% 1.33% 1.99% 2.23% 3.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 153.38 181.15 177.98 173.24 166.22 151.12 188.73 -12.88%
EPS 7.32 0.96 -3.54 2.49 3.68 4.08 7.29 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.81 1.80 1.87 1.85 1.83 1.74 3.78%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.54 25.36 25.00 24.18 23.91 21.85 28.93 -17.80%
EPS 1.03 0.13 -0.50 0.35 0.53 0.59 0.82 16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2584 0.2534 0.2529 0.261 0.2661 0.2646 0.2667 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.765 0.52 0.57 0.58 0.585 0.58 0.585 -
P/RPS 0.50 0.29 0.32 0.33 0.35 0.38 0.31 37.41%
P/EPS 10.46 54.17 -16.08 23.26 15.90 14.22 10.94 -2.93%
EY 9.56 1.85 -6.22 4.30 6.29 7.03 9.14 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.32 0.31 0.32 0.32 0.34 15.08%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 30/05/16 26/02/16 25/11/15 25/08/15 06/10/15 -
Price 0.825 0.50 0.52 0.54 0.61 0.595 0.58 -
P/RPS 0.54 0.28 0.29 0.31 0.37 0.39 0.31 44.62%
P/EPS 11.28 52.08 -14.67 21.66 16.58 14.58 10.85 2.61%
EY 8.86 1.92 -6.82 4.62 6.03 6.86 9.22 -2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.28 0.29 0.29 0.33 0.33 0.33 22.90%

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