[MAYU] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 163.53%
YoY- -25.75%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 31,690 26,668 51,314 23,520 31,679 34,696 33,418 -3.47%
PBT 644 881 2,739 1,022 -1,390 1,626 -665 -
Tax -72 -161 501 -327 296 -469 -311 -62.26%
NP 572 720 3,240 695 -1,094 1,157 -976 -
-
NP to SH 572 720 3,242 695 -1,094 1,157 -972 -
-
Tax Rate 11.18% 18.27% -18.29% 32.00% - 28.84% - -
Total Cost 31,118 25,948 48,074 22,825 32,773 33,539 34,394 -6.44%
-
Net Worth 130,641 129,176 74,767 128,575 110,441 112,035 110,789 11.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 130,641 129,176 74,767 128,575 110,441 112,035 110,789 11.60%
NOSH 70,617 70,588 74,767 69,500 52,095 52,352 48,805 27.89%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.80% 2.70% 6.31% 2.95% -3.45% 3.33% -2.92% -
ROE 0.44% 0.56% 4.34% 0.54% -0.99% 1.03% -0.88% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.88 37.78 68.63 33.84 60.81 66.27 68.47 -24.52%
EPS 0.81 1.02 5.91 1.00 -2.10 2.21 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.83 1.00 1.85 2.12 2.14 2.27 -12.73%
Adjusted Per Share Value based on latest NOSH - 69,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.57 5.53 10.64 4.87 6.57 7.19 6.93 -3.49%
EPS 0.12 0.15 0.67 0.14 -0.23 0.24 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2708 0.2677 0.155 0.2665 0.2289 0.2322 0.2296 11.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.585 0.58 0.585 0.615 0.915 0.82 0.93 -
P/RPS 1.30 1.54 0.85 1.82 1.50 1.24 1.36 -2.96%
P/EPS 72.22 56.86 13.49 61.50 -43.57 37.10 -46.70 -
EY 1.38 1.76 7.41 1.63 -2.30 2.70 -2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.59 0.33 0.43 0.38 0.41 -15.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 -
Price 0.61 0.595 0.58 0.615 0.735 0.85 0.82 -
P/RPS 1.36 1.57 0.85 1.82 1.21 1.28 1.20 8.69%
P/EPS 75.31 58.33 13.38 61.50 -35.00 38.46 -41.17 -
EY 1.33 1.71 7.48 1.63 -2.86 2.60 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.58 0.33 0.35 0.40 0.36 -5.63%

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