[MAYU] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 3.31%
YoY- 181.88%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 141,209 123,313 136,663 136,036 143,602 145,434 141,314 -0.04%
PBT 3,997 593 926 5,039 4,620 2,972 4,506 -7.68%
Tax 1 -811 -846 -1,972 -1,633 -2,917 -2,555 -
NP 3,998 -218 80 3,067 2,987 55 1,951 61.40%
-
NP to SH 4,000 -214 27 2,992 2,896 52 -778 -
-
Tax Rate -0.03% 136.76% 91.36% 39.13% 35.35% 98.15% 56.70% -
Total Cost 137,211 123,531 136,583 132,969 140,615 145,379 139,363 -1.03%
-
Net Worth 74,767 128,575 110,441 112,035 110,789 108,180 106,656 -21.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 74,767 128,575 110,441 112,035 110,789 108,180 106,656 -21.10%
NOSH 74,767 69,500 52,095 52,352 48,805 47,035 45,193 39.92%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.83% -0.18% 0.06% 2.25% 2.08% 0.04% 1.38% -
ROE 5.35% -0.17% 0.02% 2.67% 2.61% 0.05% -0.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 188.86 177.43 262.33 259.84 294.23 309.20 312.69 -28.56%
EPS 5.35 -0.31 0.05 5.72 5.93 0.11 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.85 2.12 2.14 2.27 2.30 2.36 -43.61%
Adjusted Per Share Value based on latest NOSH - 52,352
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.93 25.26 27.99 27.87 29.42 29.79 28.95 -0.04%
EPS 0.82 -0.04 0.01 0.61 0.59 0.01 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.2634 0.2262 0.2295 0.2269 0.2216 0.2185 -21.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.585 0.615 0.915 0.82 0.93 0.975 0.73 -
P/RPS 0.31 0.35 0.35 0.32 0.32 0.32 0.23 22.03%
P/EPS 10.93 -199.73 1,765.45 14.35 15.67 881.91 -42.40 -
EY 9.15 -0.50 0.06 6.97 6.38 0.11 -2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.33 0.43 0.38 0.41 0.42 0.31 53.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/10/15 16/02/15 24/11/14 28/08/14 27/05/14 20/02/14 19/11/13 -
Price 0.58 0.615 0.735 0.85 0.82 0.98 1.25 -
P/RPS 0.31 0.35 0.28 0.33 0.28 0.32 0.40 -15.64%
P/EPS 10.84 -199.73 1,418.15 14.87 13.82 886.43 -72.61 -
EY 9.22 -0.50 0.07 6.72 7.24 0.11 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.33 0.35 0.40 0.36 0.43 0.53 6.20%

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