[MAYU] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 76.34%
YoY- 286.17%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 21,629 31,690 31,679 31,052 34,084 36,962 27,445 -3.88%
PBT 3,370 644 -1,390 2,723 -953 144 5 195.81%
Tax -1,027 -72 296 -830 0 -56 -60 60.46%
NP 2,343 572 -1,094 1,893 -953 88 -55 -
-
NP to SH 2,343 572 -1,094 1,871 -1,005 50 -69 -
-
Tax Rate 30.47% 11.18% - 30.48% - 38.89% 1,200.00% -
Total Cost 19,286 31,118 32,773 29,159 35,037 36,874 27,500 -5.73%
-
Net Worth 126,144 130,641 110,441 106,656 112,152 31,874 32,618 25.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 126,144 130,641 110,441 106,656 112,152 31,874 32,618 25.25%
NOSH 70,851 70,617 52,095 45,193 48,550 62,500 62,727 2.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.83% 1.80% -3.45% 6.10% -2.80% 0.24% -0.20% -
ROE 1.86% 0.44% -0.99% 1.75% -0.90% 0.16% -0.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.55 44.88 60.81 68.71 70.20 59.14 43.75 -5.29%
EPS 3.42 0.81 -2.10 4.14 -2.07 0.08 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 2.12 2.36 2.31 0.51 0.52 23.42%
Adjusted Per Share Value based on latest NOSH - 45,193
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.48 6.57 6.57 6.44 7.06 7.66 5.69 -3.90%
EPS 0.49 0.12 -0.23 0.39 -0.21 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2708 0.2289 0.2211 0.2324 0.0661 0.0676 25.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.765 0.585 0.915 0.73 0.80 1.10 1.50 -
P/RPS 2.42 1.30 1.50 1.06 1.14 1.86 3.43 -5.64%
P/EPS 22.38 72.22 -43.57 17.63 -38.65 1,375.00 -1,363.64 -
EY 4.47 1.38 -2.30 5.67 -2.59 0.07 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.43 0.31 0.35 2.16 2.88 -27.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 24/11/14 19/11/13 30/11/12 24/11/11 30/11/10 -
Price 0.825 0.61 0.735 1.25 0.76 1.80 1.65 -
P/RPS 2.61 1.36 1.21 1.82 1.08 3.04 3.77 -5.93%
P/EPS 24.14 75.31 -35.00 30.19 -36.71 2,250.00 -1,500.00 -
EY 4.14 1.33 -2.86 3.31 -2.72 0.04 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.35 0.53 0.33 3.53 3.17 -27.75%

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