[MAYU] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 4981.25%
YoY- 2707.29%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 141,209 143,602 137,074 127,608 115,353 109,668 144,488 -0.38%
PBT 3,997 4,620 -2,754 17,920 813 -378 -1,529 -
Tax 1 -1,633 -1,595 32 -1,455 -57 -301 -
NP 3,998 2,987 -4,349 17,952 -642 -435 -1,830 -
-
NP to SH 4,000 2,925 -4,415 17,886 -686 -394 -1,789 -
-
Tax Rate -0.03% 35.35% - -0.18% 178.97% - - -
Total Cost 137,211 140,615 141,423 109,656 115,995 110,103 146,318 -1.06%
-
Net Worth 130,184 103,249 108,118 50,030 32,272 32,785 32,938 25.72%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 130,184 103,249 108,118 50,030 32,272 32,785 32,938 25.72%
NOSH 74,818 48,702 48,483 6,463 64,545 64,285 64,584 2.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.83% 2.08% -3.17% 14.07% -0.56% -0.40% -1.27% -
ROE 3.07% 2.83% -4.08% 35.75% -2.13% -1.20% -5.43% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 188.73 294.85 282.72 1,974.15 178.72 170.59 223.72 -2.79%
EPS 7.29 6.15 -10.09 276.70 -1.06 -0.61 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 2.12 2.23 7.74 0.50 0.51 0.51 22.68%
Adjusted Per Share Value based on latest NOSH - 6,464
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.93 29.42 28.08 26.14 23.63 22.46 29.60 -0.38%
EPS 0.82 0.60 -0.90 3.66 -0.14 -0.08 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2667 0.2115 0.2215 0.1025 0.0661 0.0672 0.0675 25.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.585 0.93 0.68 1.85 0.13 1.60 1.00 -
P/RPS 0.31 0.32 0.24 0.09 0.07 0.94 0.45 -6.01%
P/EPS 10.94 15.48 -7.47 0.67 -12.23 -261.06 -36.10 -
EY 9.14 6.46 -13.39 149.57 -8.18 -0.38 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.30 0.24 0.26 3.14 1.96 -25.31%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 06/10/15 27/05/14 31/05/13 31/05/12 31/05/11 26/05/10 28/05/09 -
Price 0.58 0.82 0.80 0.82 1.35 1.35 1.35 -
P/RPS 0.31 0.28 0.28 0.04 0.76 0.79 0.60 -10.41%
P/EPS 10.85 13.65 -8.79 0.30 -127.02 -220.27 -48.74 -
EY 9.22 7.32 -11.38 337.44 -0.79 -0.45 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.11 2.70 2.65 2.65 -29.32%

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