[MAYU] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -3700.0%
YoY- -150.76%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 33,542 51,314 33,418 35,250 20,309 25,967 26,789 3.81%
PBT -3,323 2,739 -665 -2,313 7,144 383 -65 92.53%
Tax -385 501 -311 -1,595 293 -1,369 -57 37.44%
NP -3,708 3,240 -976 -3,908 7,437 -986 -122 76.56%
-
NP to SH -3,706 3,242 -972 -3,816 7,518 -1,030 -81 89.00%
-
Tax Rate - -18.29% - - -4.10% 357.44% - -
Total Cost 37,250 48,074 34,394 39,158 12,872 26,953 26,911 5.56%
-
Net Worth 123,423 74,767 110,789 92,627 45,248 33,018 34,242 23.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 123,423 74,767 110,789 92,627 45,248 33,018 34,242 23.80%
NOSH 68,568 74,767 48,805 48,496 6,464 64,742 67,142 0.35%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.05% 6.31% -2.92% -11.09% 36.62% -3.80% -0.46% -
ROE -3.00% 4.34% -0.88% -4.12% 16.61% -3.12% -0.24% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.92 68.63 68.47 72.69 314.18 40.11 39.90 3.45%
EPS -5.40 5.91 -2.06 -8.72 116.31 -1.59 -0.13 85.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 2.27 1.91 7.00 0.51 0.51 23.36%
Adjusted Per Share Value based on latest NOSH - 48,496
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.87 10.51 6.85 7.22 4.16 5.32 5.49 3.80%
EPS -0.76 0.66 -0.20 -0.78 1.54 -0.21 -0.02 83.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2528 0.1532 0.2269 0.1897 0.0927 0.0676 0.0701 23.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.57 0.585 0.93 0.68 1.85 0.13 1.60 -
P/RPS 1.17 0.85 1.36 0.94 0.59 0.32 4.01 -18.54%
P/EPS -10.55 13.49 -46.70 -8.64 1.59 -8.17 -1,326.28 -55.28%
EY -9.48 7.41 -2.14 -11.57 62.87 -12.24 -0.08 121.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.59 0.41 0.36 0.26 0.25 3.14 -31.63%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 06/10/15 27/05/14 31/05/13 31/05/12 31/05/11 26/05/10 -
Price 0.52 0.58 0.82 0.80 0.82 1.35 1.35 -
P/RPS 1.06 0.85 1.20 1.10 0.26 3.37 3.38 -17.55%
P/EPS -9.62 13.38 -41.17 -10.17 0.71 -84.86 -1,119.05 -54.70%
EY -10.39 7.48 -2.43 -9.84 141.83 -1.18 -0.09 120.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.36 0.42 0.12 2.65 2.65 -30.81%

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