[MAYU] QoQ 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- -103.15%
YoY- -102.59%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
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 21,629 30,946 33,542 30,160 31,690 26,668 51,314 -43.69%
PBT 3,370 495 -3,323 51 644 881 2,739 14.77%
Tax -1,027 -331 -385 -68 -72 -161 501 -
NP 2,343 164 -3,708 -17 572 720 3,240 -19.38%
-
NP to SH 2,343 164 -3,706 -18 572 720 3,242 -19.41%
-
Tax Rate 30.47% 66.87% - 133.33% 11.18% 18.27% -18.29% -
Total Cost 19,286 30,782 37,250 30,177 31,118 25,948 48,074 -45.51%
-
Net Worth 126,144 123,683 123,423 112,200 130,641 129,176 74,767 41.58%
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 126,144 123,683 123,423 112,200 130,641 129,176 74,767 41.58%
NOSH 70,851 68,333 68,568 60,000 70,617 70,588 74,767 -3.51%
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 10.83% 0.53% -11.05% -0.06% 1.80% 2.70% 6.31% -
ROE 1.86% 0.13% -3.00% -0.02% 0.44% 0.56% 4.34% -
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 31.55 45.29 48.92 50.27 44.88 37.78 68.63 -40.35%
EPS 3.42 0.24 -5.40 -0.03 0.81 1.02 5.91 -30.48%
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 1.00 49.99%
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 4.48 6.41 6.95 6.25 6.57 5.53 10.64 -43.73%
EPS 0.49 0.03 -0.77 0.00 0.12 0.15 0.67 -18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2563 0.2558 0.2325 0.2708 0.2677 0.155 41.54%
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 2.42 1.15 1.17 1.15 1.30 1.54 0.85 100.49%
P/EPS 22.38 216.67 -10.55 -1,933.33 72.22 56.86 13.49 40.01%
EY 4.47 0.46 -9.48 -0.05 1.38 1.76 7.41 -28.54%
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 0.59 -20.22%
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 2.61 1.10 1.06 1.07 1.36 1.57 0.85 110.82%
P/EPS 24.14 208.33 -9.62 -1,800.00 75.31 58.33 13.38 48.04%
EY 4.14 0.48 -10.39 -0.06 1.33 1.71 7.48 -32.51%
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 0.58 -15.52%

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