[MAYU] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -49.97%
YoY- 783.02%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 28,058 30,160 23,520 36,870 32,750 33,757 31,036 -1.66%
PBT 3,964 51 1,022 1,355 2,889 342 329 51.35%
Tax 654 -68 -327 -362 0 -205 -18 -
NP 4,618 -17 695 993 2,889 137 311 56.71%
-
NP to SH 4,618 -18 695 936 106 28 286 58.91%
-
Tax Rate -16.50% 133.33% 32.00% 26.72% 0.00% 59.94% 5.47% -
Total Cost 23,440 30,177 22,825 35,877 29,861 33,620 30,725 -4.40%
-
Net Worth 122,717 112,200 128,575 108,180 113,709 35,699 33,799 23.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 940 - - - -
Div Payout % - - - 100.50% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 122,717 112,200 128,575 108,180 113,709 35,699 33,799 23.95%
NOSH 72,351 60,000 69,500 47,035 48,181 70,000 65,000 1.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.46% -0.06% 2.95% 2.69% 8.82% 0.41% 1.00% -
ROE 3.76% -0.02% 0.54% 0.87% 0.09% 0.08% 0.85% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.93 50.27 33.84 78.39 67.97 48.22 47.75 -2.53%
EPS 6.74 -0.03 1.00 1.99 0.22 0.04 0.44 57.52%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.79 1.87 1.85 2.30 2.36 0.51 0.52 22.85%
Adjusted Per Share Value based on latest NOSH - 47,035
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.82 6.25 4.87 7.64 6.79 7.00 6.43 -1.64%
EPS 0.96 0.00 0.14 0.19 0.02 0.01 0.06 58.67%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.2543 0.2325 0.2665 0.2242 0.2357 0.074 0.0701 23.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.74 0.58 0.615 0.975 0.80 2.10 0.13 -
P/RPS 1.81 1.15 1.82 1.24 1.18 4.35 0.27 37.27%
P/EPS 10.99 -1,933.33 61.50 48.99 363.64 5,250.00 29.55 -15.18%
EY 9.10 -0.05 1.63 2.04 0.28 0.02 3.38 17.92%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.42 0.34 4.12 0.25 8.58%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 28/02/11 -
Price 0.865 0.54 0.615 0.98 0.705 2.00 0.13 -
P/RPS 2.11 1.07 1.82 1.25 1.04 4.15 0.27 40.82%
P/EPS 12.84 -1,800.00 61.50 49.25 320.45 5,000.00 29.55 -12.95%
EY 7.79 -0.06 1.63 2.03 0.31 0.02 3.38 14.91%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.48 0.29 0.33 0.43 0.30 3.92 0.25 11.47%

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