[MAYU] YoY Annualized Quarter 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- 58.22%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 165,836 123,784 106,672 138,784 169,048 139,960 146,320 2.10%
PBT 3,912 1,980 3,524 6,504 4,828 1,484 744 31.83%
Tax -1,404 -1,324 -644 -1,876 -520 -628 0 -
NP 2,508 656 2,880 4,628 4,308 856 744 22.42%
-
NP to SH 2,508 656 2,880 4,628 4,244 572 580 27.61%
-
Tax Rate 35.89% 66.87% 18.27% 28.84% 10.77% 42.32% 0.00% -
Total Cost 163,328 123,128 103,792 134,156 164,740 139,104 145,576 1.93%
-
Net Worth 160,929 123,683 129,176 112,035 104,745 111,063 33,613 29.79%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 501 - - - - - - -
Div Payout % 20.00% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 160,929 123,683 129,176 112,035 104,745 111,063 33,613 29.79%
NOSH 104,499 68,333 70,588 52,352 45,148 47,666 65,909 7.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.51% 0.53% 2.70% 3.33% 2.55% 0.61% 0.51% -
ROE 1.56% 0.53% 2.23% 4.13% 4.05% 0.52% 1.73% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 158.69 181.15 151.12 265.09 374.42 293.62 222.00 -5.43%
EPS 2.40 0.96 4.08 8.84 9.40 1.20 0.88 18.18%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.81 1.83 2.14 2.32 2.33 0.51 20.20%
Adjusted Per Share Value based on latest NOSH - 52,352
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.97 25.36 21.85 28.43 34.63 28.67 29.97 2.10%
EPS 0.51 0.13 0.59 0.95 0.87 0.12 0.12 27.24%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.2534 0.2646 0.2295 0.2146 0.2275 0.0689 29.78%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.36 0.52 0.58 0.82 0.73 0.87 1.15 -
P/RPS 0.86 0.29 0.38 0.31 0.19 0.30 0.52 8.73%
P/EPS 56.67 54.17 14.22 9.28 7.77 72.50 130.68 -12.98%
EY 1.76 1.85 7.03 10.78 12.88 1.38 0.77 14.75%
DY 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.29 0.32 0.38 0.31 0.37 2.25 -14.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 30/08/16 25/08/15 28/08/14 29/08/13 30/08/12 25/08/11 -
Price 1.05 0.50 0.595 0.85 0.76 0.79 0.10 -
P/RPS 0.66 0.28 0.39 0.32 0.20 0.27 0.05 53.67%
P/EPS 43.75 52.08 14.58 9.62 8.09 65.83 11.36 25.17%
EY 2.29 1.92 6.86 10.40 12.37 1.52 8.80 -20.08%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.28 0.33 0.40 0.33 0.34 0.20 22.60%

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