[MAYU] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 3.31%
YoY- 181.88%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 138,561 126,338 133,181 136,036 144,346 126,018 121,028 2.27%
PBT 19,927 -2,133 3,252 5,039 830 8,001 903 67.39%
Tax -881 -856 309 -1,972 -1,725 -125 -1,447 -7.93%
NP 19,046 -2,989 3,561 3,067 -895 7,876 -544 -
-
NP to SH 19,045 -2,987 3,563 2,992 -3,654 7,739 -668 -
-
Tax Rate 4.42% - -9.50% 39.13% 207.83% 1.56% 160.24% -
Total Cost 119,515 129,327 129,620 132,969 145,241 118,142 121,572 -0.28%
-
Net Worth 160,929 123,683 129,176 112,035 90,297 111,063 33,613 29.79%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 125 - - - - - - -
Div Payout % 0.66% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 160,929 123,683 129,176 112,035 90,297 111,063 33,613 29.79%
NOSH 104,499 68,333 70,588 52,352 45,148 47,666 65,909 7.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.75% -2.37% 2.67% 2.25% -0.62% 6.25% -0.45% -
ROE 11.83% -2.42% 2.76% 2.67% -4.05% 6.97% -1.99% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 132.59 184.88 188.67 259.84 319.71 264.37 183.63 -5.27%
EPS 18.22 -4.37 5.05 5.72 -8.09 16.24 -1.01 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.81 1.83 2.14 2.00 2.33 0.51 20.20%
Adjusted Per Share Value based on latest NOSH - 52,352
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 28.38 25.88 27.28 27.87 29.57 25.81 24.79 2.27%
EPS 3.90 -0.61 0.73 0.61 -0.75 1.59 -0.14 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3297 0.2534 0.2646 0.2295 0.185 0.2275 0.0689 29.78%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.36 0.52 0.58 0.82 0.73 0.87 1.15 -
P/RPS 1.03 0.28 0.31 0.32 0.23 0.33 0.63 8.53%
P/EPS 7.46 -11.90 11.49 14.35 -9.02 5.36 -113.47 -
EY 13.40 -8.41 8.70 6.97 -11.09 18.66 -0.88 -
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.29 0.32 0.38 0.37 0.37 2.25 -14.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 30/08/16 25/08/15 28/08/14 29/08/13 30/08/12 25/08/11 -
Price 1.05 0.50 0.595 0.85 0.76 0.79 0.10 -
P/RPS 0.79 0.27 0.32 0.33 0.24 0.30 0.05 58.34%
P/EPS 5.76 -11.44 11.79 14.87 -9.39 4.87 -9.87 -
EY 17.36 -8.74 8.48 6.72 -10.65 20.55 -10.14 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.28 0.33 0.40 0.38 0.34 0.20 22.60%

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