[MAYU] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 46.76%
YoY- 19266.67%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 126,338 122,060 139,832 133,192 133,181 141,209 123,313 1.63%
PBT -2,133 -1,747 4,315 5,286 3,252 3,997 593 -
Tax -856 -686 200 -59 309 1 -811 3.66%
NP -2,989 -2,433 4,515 5,227 3,561 3,998 -218 473.77%
-
NP to SH -2,987 -2,431 4,517 5,229 3,563 4,000 -214 480.64%
-
Tax Rate - - -4.63% 1.12% -9.50% -0.03% 136.76% -
Total Cost 129,327 124,493 135,317 127,965 129,620 137,211 123,531 3.10%
-
Net Worth 123,683 123,423 112,200 130,641 129,176 74,767 128,575 -2.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 123,683 123,423 112,200 130,641 129,176 74,767 128,575 -2.55%
NOSH 68,333 68,568 60,000 70,617 70,588 74,767 69,500 -1.12%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.37% -1.99% 3.23% 3.92% 2.67% 2.83% -0.18% -
ROE -2.42% -1.97% 4.03% 4.00% 2.76% 5.35% -0.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 184.88 178.01 233.05 188.61 188.67 188.86 177.43 2.78%
EPS -4.37 -3.55 7.53 7.40 5.05 5.35 -0.31 484.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.87 1.85 1.83 1.00 1.85 -1.44%
Adjusted Per Share Value based on latest NOSH - 70,617
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.88 25.00 28.64 27.28 27.28 28.93 25.26 1.63%
EPS -0.61 -0.50 0.93 1.07 0.73 0.82 -0.04 515.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.2528 0.2298 0.2676 0.2646 0.1532 0.2634 -2.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.52 0.57 0.58 0.585 0.58 0.585 0.615 -
P/RPS 0.28 0.32 0.25 0.31 0.31 0.31 0.35 -13.83%
P/EPS -11.90 -16.08 7.70 7.90 11.49 10.93 -199.73 -84.77%
EY -8.41 -6.22 12.98 12.66 8.70 9.15 -0.50 557.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.31 0.32 0.32 0.59 0.33 -8.26%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 25/11/15 25/08/15 06/10/15 16/02/15 -
Price 0.50 0.52 0.54 0.61 0.595 0.58 0.615 -
P/RPS 0.27 0.29 0.23 0.32 0.32 0.31 0.35 -15.90%
P/EPS -11.44 -14.67 7.17 8.24 11.79 10.84 -199.73 -85.16%
EY -8.74 -6.82 13.94 12.14 8.48 9.22 -0.50 574.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.29 0.33 0.33 0.58 0.33 -10.38%

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