[MAYU] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 78.71%
YoY- -111.64%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 136,036 143,602 145,434 141,314 144,346 137,074 122,133 7.47%
PBT 5,039 4,620 2,972 4,506 830 -6 9,451 -34.32%
Tax -1,972 -1,633 -2,917 -2,555 -1,725 -1,752 136 -
NP 3,067 2,987 55 1,951 -895 -1,758 9,587 -53.32%
-
NP to SH 2,992 2,896 52 -778 -3,654 -4,572 6,762 -42.02%
-
Tax Rate 39.13% 35.35% 98.15% 56.70% 207.83% - -1.44% -
Total Cost 132,969 140,615 145,379 139,363 145,241 138,832 112,546 11.79%
-
Net Worth 112,035 110,789 108,180 106,656 90,297 92,627 113,709 -0.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 112,035 110,789 108,180 106,656 90,297 92,627 113,709 -0.98%
NOSH 52,352 48,805 47,035 45,193 45,148 48,496 48,181 5.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.25% 2.08% 0.04% 1.38% -0.62% -1.28% 7.85% -
ROE 2.67% 2.61% 0.05% -0.73% -4.05% -4.94% 5.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 259.84 294.23 309.20 312.69 319.71 282.65 253.48 1.67%
EPS 5.72 5.93 0.11 -1.72 -8.09 -9.43 14.03 -45.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.27 2.30 2.36 2.00 1.91 2.36 -6.33%
Adjusted Per Share Value based on latest NOSH - 45,193
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.87 29.42 29.79 28.95 29.57 28.08 25.02 7.47%
EPS 0.61 0.59 0.01 -0.16 -0.75 -0.94 1.39 -42.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2295 0.2269 0.2216 0.2185 0.185 0.1897 0.2329 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.82 0.93 0.975 0.73 0.73 0.68 0.80 -
P/RPS 0.32 0.32 0.32 0.23 0.23 0.24 0.32 0.00%
P/EPS 14.35 15.67 881.91 -42.40 -9.02 -7.21 5.70 85.37%
EY 6.97 6.38 0.11 -2.36 -11.09 -13.86 17.54 -46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.42 0.31 0.37 0.36 0.34 7.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 20/02/14 19/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.85 0.82 0.98 1.25 0.76 0.80 0.705 -
P/RPS 0.33 0.28 0.32 0.40 0.24 0.28 0.28 11.60%
P/EPS 14.87 13.82 886.43 -72.61 -9.39 -8.49 5.02 106.66%
EY 6.72 7.24 0.11 -1.38 -10.65 -11.78 19.91 -51.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.43 0.53 0.38 0.42 0.30 21.20%

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