[MAYU] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 1969.16%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 139,832 133,192 133,181 141,209 123,313 136,663 136,036 1.84%
PBT 4,315 5,286 3,252 3,997 593 926 5,039 -9.79%
Tax 200 -59 309 1 -811 -846 -1,972 -
NP 4,515 5,227 3,561 3,998 -218 80 3,067 29.31%
-
NP to SH 4,517 5,229 3,563 4,000 -214 27 2,992 31.50%
-
Tax Rate -4.63% 1.12% -9.50% -0.03% 136.76% 91.36% 39.13% -
Total Cost 135,317 127,965 129,620 137,211 123,531 136,583 132,969 1.17%
-
Net Worth 112,200 130,641 129,176 74,767 128,575 110,441 112,035 0.09%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 112,200 130,641 129,176 74,767 128,575 110,441 112,035 0.09%
NOSH 60,000 70,617 70,588 74,767 69,500 52,095 52,352 9.48%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.23% 3.92% 2.67% 2.83% -0.18% 0.06% 2.25% -
ROE 4.03% 4.00% 2.76% 5.35% -0.17% 0.02% 2.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 233.05 188.61 188.67 188.86 177.43 262.33 259.84 -6.97%
EPS 7.53 7.40 5.05 5.35 -0.31 0.05 5.72 20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.83 1.00 1.85 2.12 2.14 -8.57%
Adjusted Per Share Value based on latest NOSH - 74,767
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.98 27.61 27.60 29.27 25.56 28.32 28.19 1.85%
EPS 0.94 1.08 0.74 0.83 -0.04 0.01 0.62 31.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2325 0.2708 0.2677 0.155 0.2665 0.2289 0.2322 0.08%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.58 0.585 0.58 0.585 0.615 0.915 0.82 -
P/RPS 0.25 0.31 0.31 0.31 0.35 0.35 0.32 -15.13%
P/EPS 7.70 7.90 11.49 10.93 -199.73 1,765.45 14.35 -33.89%
EY 12.98 12.66 8.70 9.15 -0.50 0.06 6.97 51.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.59 0.33 0.43 0.38 -12.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 25/08/15 06/10/15 16/02/15 24/11/14 28/08/14 -
Price 0.54 0.61 0.595 0.58 0.615 0.735 0.85 -
P/RPS 0.23 0.32 0.32 0.31 0.35 0.28 0.33 -21.33%
P/EPS 7.17 8.24 11.79 10.84 -199.73 1,418.15 14.87 -38.42%
EY 13.94 12.14 8.48 9.22 -0.50 0.07 6.72 62.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.33 0.58 0.33 0.35 0.40 -19.24%

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