[MAYU] YoY Annualized Quarter 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- 295.78%
YoY- 36.75%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 155,858 127,928 122,060 141,209 143,602 137,074 127,608 3.38%
PBT 29,715 18,857 -1,747 3,997 4,620 -2,754 17,920 8.79%
Tax -1,542 -832 -686 1 -1,633 -1,595 32 -
NP 28,173 18,025 -2,433 3,998 2,987 -4,349 17,952 7.79%
-
NP to SH 27,571 18,026 -2,431 4,000 2,925 -4,415 17,886 7.47%
-
Tax Rate 5.19% 4.41% - -0.03% 35.35% - -0.18% -
Total Cost 127,685 109,903 124,493 137,211 140,615 141,423 109,656 2.56%
-
Net Worth 252,757 116,426 123,442 130,184 103,249 108,118 50,030 30.97%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 252,757 116,426 123,442 130,184 103,249 108,118 50,030 30.97%
NOSH 208,318 77,103 68,579 74,818 48,702 48,483 6,463 78.34%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.08% 14.09% -1.99% 2.83% 2.08% -3.17% 14.07% -
ROE 10.91% 15.48% -1.97% 3.07% 2.83% -4.08% 35.75% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 102.36 165.92 177.98 188.73 294.85 282.72 1,974.15 -38.92%
EPS 13.40 26.49 -3.54 7.29 6.15 -10.09 276.70 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.51 1.80 1.74 2.12 2.23 7.74 -22.62%
Adjusted Per Share Value based on latest NOSH - 74,767
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 32.30 26.51 25.30 29.27 29.76 28.41 26.45 3.38%
EPS 5.71 3.74 -0.50 0.83 0.61 -0.92 3.71 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5239 0.2413 0.2558 0.2698 0.214 0.2241 0.1037 30.97%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.865 1.22 0.57 0.585 0.93 0.68 1.85 -
P/RPS 0.85 0.74 0.32 0.31 0.32 0.24 0.09 45.36%
P/EPS 4.78 5.22 -16.08 10.94 15.48 -7.47 0.67 38.72%
EY 20.93 19.16 -6.22 9.14 6.46 -13.39 149.57 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.81 0.32 0.34 0.44 0.30 0.24 13.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 06/10/15 27/05/14 31/05/13 31/05/12 -
Price 0.89 1.17 0.52 0.58 0.82 0.80 0.82 -
P/RPS 0.87 0.71 0.29 0.31 0.28 0.28 0.04 67.03%
P/EPS 4.92 5.00 -14.67 10.85 13.65 -8.79 0.30 59.36%
EY 20.35 19.98 -6.82 9.22 7.32 -11.38 337.44 -37.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.29 0.33 0.39 0.36 0.11 30.35%

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