[MAYU] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -43.61%
YoY- 166.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 119,860 132,750 138,784 143,602 146,912 146,628 169,048 -20.43%
PBT 1,677 472 6,504 4,620 7,046 7,860 4,828 -50.49%
Tax -666 -346 -1,876 -1,633 -1,762 -1,920 -520 17.88%
NP 1,010 126 4,628 2,987 5,284 5,940 4,308 -61.87%
-
NP to SH 1,010 126 4,628 2,925 5,186 5,864 4,244 -61.49%
-
Tax Rate 39.71% 73.31% 28.84% 35.35% 25.01% 24.43% 10.77% -
Total Cost 118,849 132,624 134,156 140,615 141,628 140,688 164,740 -19.51%
-
Net Worth 128,651 111,299 112,035 103,249 108,317 106,782 104,745 14.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 1,255 - - -
Div Payout % - - - - 24.21% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 128,651 111,299 112,035 103,249 108,317 106,782 104,745 14.64%
NOSH 69,541 52,500 52,352 48,702 47,035 45,246 45,148 33.26%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.84% 0.09% 3.33% 2.08% 3.60% 4.05% 2.55% -
ROE 0.79% 0.11% 4.13% 2.83% 4.79% 5.49% 4.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 172.36 252.86 265.09 294.85 311.95 324.06 374.42 -40.29%
EPS 1.45 0.24 8.84 6.15 11.01 12.96 9.40 -71.13%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.85 2.12 2.14 2.12 2.30 2.36 2.32 -13.97%
Adjusted Per Share Value based on latest NOSH - 48,805
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.84 27.51 28.76 29.76 30.45 30.39 35.04 -20.44%
EPS 0.21 0.03 0.96 0.61 1.07 1.22 0.88 -61.42%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.2666 0.2307 0.2322 0.214 0.2245 0.2213 0.2171 14.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.615 0.915 0.82 0.93 0.975 0.73 0.73 -
P/RPS 0.36 0.36 0.31 0.32 0.31 0.23 0.19 52.94%
P/EPS 42.32 381.25 9.28 15.48 8.85 5.63 7.77 208.60%
EY 2.36 0.26 10.78 6.46 11.30 17.75 12.88 -67.64%
DY 0.00 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.33 0.43 0.38 0.44 0.42 0.31 0.31 4.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 29/08/13 -
Price 0.615 0.735 0.85 0.82 0.98 1.25 0.76 -
P/RPS 0.36 0.29 0.32 0.28 0.31 0.39 0.20 47.81%
P/EPS 42.32 306.25 9.62 13.65 8.90 9.65 8.09 200.43%
EY 2.36 0.33 10.40 7.32 11.24 10.37 12.37 -66.75%
DY 0.00 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.33 0.35 0.40 0.39 0.43 0.53 0.33 0.00%

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