[MAYU] QoQ TTM 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- -892.59%
YoY- -511.54%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 133,192 133,181 141,209 123,313 136,663 136,036 143,602 -4.88%
PBT 5,286 3,252 3,997 593 926 5,039 4,620 9.38%
Tax -59 309 1 -811 -846 -1,972 -1,633 -89.04%
NP 5,227 3,561 3,998 -218 80 3,067 2,987 45.16%
-
NP to SH 5,229 3,563 4,000 -214 27 2,992 2,896 48.22%
-
Tax Rate 1.12% -9.50% -0.03% 136.76% 91.36% 39.13% 35.35% -
Total Cost 127,965 129,620 137,211 123,531 136,583 132,969 140,615 -6.08%
-
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 3.92% 2.67% 2.83% -0.18% 0.06% 2.25% 2.08% -
ROE 4.00% 2.76% 5.35% -0.17% 0.02% 2.67% 2.61% -
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 188.61 188.67 188.86 177.43 262.33 259.84 294.23 -25.63%
EPS 7.40 5.05 5.35 -0.31 0.05 5.72 5.93 15.89%
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 27.61 27.60 29.27 25.56 28.32 28.19 29.76 -4.87%
EPS 1.08 0.74 0.83 -0.04 0.01 0.62 0.60 47.91%
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 0.31 0.31 0.31 0.35 0.35 0.32 0.32 -2.09%
P/EPS 7.90 11.49 10.93 -199.73 1,765.45 14.35 15.67 -36.62%
EY 12.66 8.70 9.15 -0.50 0.06 6.97 6.38 57.84%
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 0.32 0.32 0.31 0.35 0.28 0.33 0.28 9.30%
P/EPS 8.24 11.79 10.84 -199.73 1,418.15 14.87 13.82 -29.13%
EY 12.14 8.48 9.22 -0.50 0.07 6.72 7.24 41.09%
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