[MAYU] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 110.55%
YoY- 278.57%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,052 42,262 35,250 32,750 34,084 34,990 20,309 32.68%
PBT 2,723 1,207 -2,313 2,889 -953 371 7,144 -47.39%
Tax -830 -130 -1,595 0 0 -157 293 -
NP 1,893 1,077 -3,908 2,889 -953 214 7,437 -59.80%
-
NP to SH 1,871 1,061 -3,816 106 -1,005 143 7,518 -60.40%
-
Tax Rate 30.48% 10.77% - 0.00% - 42.32% -4.10% -
Total Cost 29,159 41,185 39,158 29,861 35,037 34,776 12,872 72.39%
-
Net Worth 106,656 104,745 92,627 113,709 112,152 111,063 45,248 77.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 106,656 104,745 92,627 113,709 112,152 111,063 45,248 77.02%
NOSH 45,193 45,148 48,496 48,181 48,550 47,666 6,464 265.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.10% 2.55% -11.09% 8.82% -2.80% 0.61% 36.62% -
ROE 1.75% 1.01% -4.12% 0.09% -0.90% 0.13% 16.61% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.71 93.61 72.69 67.97 70.20 73.41 314.18 -63.66%
EPS 4.14 2.35 -8.72 0.22 -2.07 0.30 116.31 -89.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.32 1.91 2.36 2.31 2.33 7.00 -51.52%
Adjusted Per Share Value based on latest NOSH - 48,181
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.44 8.76 7.31 6.79 7.06 7.25 4.21 32.72%
EPS 0.39 0.22 -0.79 0.02 -0.21 0.03 1.56 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2211 0.2171 0.192 0.2357 0.2324 0.2302 0.0938 77.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.73 0.68 0.80 0.80 0.87 1.85 -
P/RPS 1.06 0.78 0.94 1.18 1.14 1.19 0.59 47.73%
P/EPS 17.63 31.06 -8.64 363.64 -38.65 290.00 1.59 396.51%
EY 5.67 3.22 -11.57 0.28 -2.59 0.34 62.87 -79.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.36 0.34 0.35 0.37 0.26 12.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 -
Price 1.25 0.76 0.80 0.705 0.76 0.79 0.82 -
P/RPS 1.82 0.81 1.10 1.04 1.08 1.08 0.26 265.49%
P/EPS 30.19 32.34 -10.17 320.45 -36.71 263.33 0.71 1115.47%
EY 3.31 3.09 -9.84 0.31 -2.72 0.38 141.83 -91.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.42 0.30 0.33 0.34 0.12 168.94%

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