[MAYU] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -49.97%
YoY- 783.02%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,679 34,696 33,418 36,870 31,052 42,262 35,250 -6.86%
PBT -1,390 1,626 -665 1,355 2,723 1,207 -2,313 -28.76%
Tax 296 -469 -311 -362 -830 -130 -1,595 -
NP -1,094 1,157 -976 993 1,893 1,077 -3,908 -57.17%
-
NP to SH -1,094 1,157 -972 936 1,871 1,061 -3,816 -56.48%
-
Tax Rate - 28.84% - 26.72% 30.48% 10.77% - -
Total Cost 32,773 33,539 34,394 35,877 29,159 41,185 39,158 -11.17%
-
Net Worth 110,441 112,035 110,789 108,180 106,656 104,745 92,627 12.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 940 - - - -
Div Payout % - - - 100.50% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 110,441 112,035 110,789 108,180 106,656 104,745 92,627 12.42%
NOSH 52,095 52,352 48,805 47,035 45,193 45,148 48,496 4.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.45% 3.33% -2.92% 2.69% 6.10% 2.55% -11.09% -
ROE -0.99% 1.03% -0.88% 0.87% 1.75% 1.01% -4.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.81 66.27 68.47 78.39 68.71 93.61 72.69 -11.20%
EPS -2.10 2.21 -2.06 1.99 4.14 2.35 -8.72 -61.25%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.12 2.14 2.27 2.30 2.36 2.32 1.91 7.19%
Adjusted Per Share Value based on latest NOSH - 47,035
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.49 7.11 6.85 7.55 6.36 8.66 7.22 -6.85%
EPS -0.22 0.24 -0.20 0.19 0.38 0.22 -0.78 -56.95%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.2262 0.2295 0.2269 0.2216 0.2185 0.2146 0.1897 12.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.915 0.82 0.93 0.975 0.73 0.73 0.68 -
P/RPS 1.50 1.24 1.36 1.24 1.06 0.78 0.94 36.51%
P/EPS -43.57 37.10 -46.70 48.99 17.63 31.06 -8.64 193.77%
EY -2.30 2.70 -2.14 2.04 5.67 3.22 -11.57 -65.90%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.41 0.42 0.31 0.31 0.36 12.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 29/08/13 31/05/13 -
Price 0.735 0.85 0.82 0.98 1.25 0.76 0.80 -
P/RPS 1.21 1.28 1.20 1.25 1.82 0.81 1.10 6.55%
P/EPS -35.00 38.46 -41.17 49.25 30.19 32.34 -10.17 127.77%
EY -2.86 2.60 -2.43 2.03 3.31 3.09 -9.84 -56.08%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.36 0.43 0.53 0.33 0.42 -11.43%

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