[MAYU] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 127.8%
YoY- 641.96%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 30,946 26,668 34,696 42,262 34,990 36,580 30,905 0.02%
PBT 495 881 1,626 1,207 371 186 96 31.40%
Tax -331 -161 -469 -130 -157 0 -8 85.87%
NP 164 720 1,157 1,077 214 186 88 10.92%
-
NP to SH 164 720 1,157 1,061 143 145 104 7.87%
-
Tax Rate 66.87% 18.27% 28.84% 10.77% 42.32% 0.00% 8.33% -
Total Cost 30,782 25,948 33,539 41,185 34,776 36,394 30,817 -0.01%
-
Net Worth 123,683 129,176 112,035 104,745 111,063 33,613 33,799 24.11%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 123,683 129,176 112,035 104,745 111,063 33,613 33,799 24.11%
NOSH 68,333 70,588 52,352 45,148 47,666 65,909 65,000 0.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.53% 2.70% 3.33% 2.55% 0.61% 0.51% 0.28% -
ROE 0.13% 0.56% 1.03% 1.01% 0.13% 0.43% 0.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.29 37.78 66.27 93.61 73.41 55.50 47.55 -0.80%
EPS 0.24 1.02 2.21 2.35 0.30 0.22 0.16 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 2.14 2.32 2.33 0.51 0.52 23.08%
Adjusted Per Share Value based on latest NOSH - 45,148
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.41 5.53 7.19 8.76 7.25 7.58 6.41 0.00%
EPS 0.03 0.15 0.24 0.22 0.03 0.03 0.02 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2563 0.2677 0.2322 0.2171 0.2302 0.0697 0.0701 24.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.52 0.58 0.82 0.73 0.87 1.15 1.70 -
P/RPS 1.15 1.54 1.24 0.78 1.19 2.07 3.58 -17.22%
P/EPS 216.67 56.86 37.10 31.06 290.00 522.73 1,062.50 -23.26%
EY 0.46 1.76 2.70 3.22 0.34 0.19 0.09 31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.38 0.31 0.37 2.25 3.27 -33.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 28/08/14 29/08/13 30/08/12 25/08/11 30/08/10 -
Price 0.50 0.595 0.85 0.76 0.79 0.10 1.30 -
P/RPS 1.10 1.57 1.28 0.81 1.08 0.18 2.73 -14.04%
P/EPS 208.33 58.33 38.46 32.34 263.33 45.45 812.50 -20.27%
EY 0.48 1.71 2.60 3.09 0.38 2.20 0.12 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.40 0.33 0.34 0.20 2.50 -30.54%

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