[MAYU] YoY Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -24.81%
YoY- 166.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 127,928 122,060 141,209 143,602 137,074 127,608 115,353 1.73%
PBT 18,857 -1,747 3,997 4,620 -2,754 17,920 813 68.79%
Tax -832 -686 1 -1,633 -1,595 32 -1,455 -8.88%
NP 18,025 -2,433 3,998 2,987 -4,349 17,952 -642 -
-
NP to SH 18,026 -2,431 4,000 2,925 -4,415 17,886 -686 -
-
Tax Rate 4.41% - -0.03% 35.35% - -0.18% 178.97% -
Total Cost 109,903 124,493 137,211 140,615 141,423 109,656 115,995 -0.89%
-
Net Worth 116,426 123,442 130,184 103,249 108,118 50,030 32,272 23.81%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 116,426 123,442 130,184 103,249 108,118 50,030 32,272 23.81%
NOSH 77,103 68,579 74,818 48,702 48,483 6,463 64,545 3.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.09% -1.99% 2.83% 2.08% -3.17% 14.07% -0.56% -
ROE 15.48% -1.97% 3.07% 2.83% -4.08% 35.75% -2.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 165.92 177.98 188.73 294.85 282.72 1,974.15 178.72 -1.22%
EPS 26.49 -3.54 7.29 6.15 -10.09 276.70 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.80 1.74 2.12 2.23 7.74 0.50 20.20%
Adjusted Per Share Value based on latest NOSH - 48,805
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.20 25.00 28.93 29.42 28.08 26.14 23.63 1.73%
EPS 3.69 -0.50 0.82 0.60 -0.90 3.66 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2385 0.2529 0.2667 0.2115 0.2215 0.1025 0.0661 23.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.22 0.57 0.585 0.93 0.68 1.85 0.13 -
P/RPS 0.74 0.32 0.31 0.32 0.24 0.09 0.07 48.09%
P/EPS 5.22 -16.08 10.94 15.48 -7.47 0.67 -12.23 -
EY 19.16 -6.22 9.14 6.46 -13.39 149.57 -8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.32 0.34 0.44 0.30 0.24 0.26 20.83%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 30/05/16 06/10/15 27/05/14 31/05/13 31/05/12 31/05/11 -
Price 1.17 0.52 0.58 0.82 0.80 0.82 1.35 -
P/RPS 0.71 0.29 0.31 0.28 0.28 0.04 0.76 -1.12%
P/EPS 5.00 -14.67 10.85 13.65 -8.79 0.30 -127.02 -
EY 19.98 -6.82 9.22 7.32 -11.38 337.44 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.29 0.33 0.39 0.36 0.11 2.70 -18.85%

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