[MAYU] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 79.44%
YoY- 1950.79%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 82,982 80,536 52,575 58,358 66,375 73,314 69,074 3.10%
PBT 2,679 2,463 3,631 1,525 236 3,930 -582 -
Tax -305 -284 -1,124 -233 -173 -960 -157 11.69%
NP 2,374 2,179 2,507 1,292 63 2,970 -739 -
-
NP to SH 2,395 2,179 2,507 1,292 63 2,932 -862 -
-
Tax Rate 11.38% 11.53% 30.96% 15.28% 73.31% 24.43% - -
Total Cost 80,608 78,357 50,068 57,066 66,312 70,344 69,813 2.42%
-
Net Worth 341,405 207,233 126,144 129,902 111,299 106,782 111,866 20.42%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 152 - - - - - -
Div Payout % - 6.99% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 341,405 207,233 126,144 129,902 111,299 106,782 111,866 20.42%
NOSH 213,318 152,377 70,851 70,217 52,500 45,246 48,426 28.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.86% 2.71% 4.77% 2.21% 0.09% 4.05% -1.07% -
ROE 0.70% 1.05% 1.99% 0.99% 0.06% 2.75% -0.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.13 52.85 76.69 83.11 126.43 162.03 142.64 -19.38%
EPS 1.14 1.43 3.66 1.84 0.12 6.48 -1.78 -
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.36 1.84 1.85 2.12 2.36 2.31 -5.83%
Adjusted Per Share Value based on latest NOSH - 70,617
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.00 16.50 10.77 11.95 13.60 15.02 14.15 3.10%
EPS 0.49 0.45 0.51 0.26 0.01 0.60 -0.18 -
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.4245 0.2584 0.2661 0.228 0.2187 0.2291 20.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.795 0.84 0.765 0.585 0.915 0.73 0.80 -
P/RPS 2.03 1.59 1.00 0.70 0.72 0.45 0.56 23.92%
P/EPS 70.39 58.74 20.92 31.79 762.50 11.27 -44.94 -
EY 1.42 1.70 4.78 3.15 0.13 8.88 -2.23 -
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.42 0.32 0.43 0.31 0.35 5.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 25/11/16 25/11/15 24/11/14 19/11/13 30/11/12 -
Price 0.75 0.815 0.825 0.61 0.735 1.25 0.76 -
P/RPS 1.92 1.54 1.08 0.73 0.58 0.77 0.53 23.91%
P/EPS 66.41 56.99 22.56 33.15 612.50 19.29 -42.70 -
EY 1.51 1.75 4.43 3.02 0.16 5.18 -2.34 -
DY 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.45 0.33 0.35 0.53 0.33 6.06%

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