[MAYU] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 1059.23%
YoY- 1191.82%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 141,209 143,602 137,074 127,608 115,353 109,668 144,488 -0.38%
PBT 3,997 4,620 -6 7,816 813 -378 -1,529 -
Tax 1 -1,633 -1,752 32 -1,455 -93 -301 -
NP 3,998 2,987 -1,758 7,848 -642 -471 -1,830 -
-
NP to SH 4,000 2,896 -4,572 7,741 -709 -416 -1,665 -
-
Tax Rate -0.03% 35.35% - -0.41% 178.97% - - -
Total Cost 137,211 140,615 138,832 119,760 115,995 110,139 146,318 -1.06%
-
Net Worth 74,767 110,789 92,627 45,248 33,018 34,242 32,924 14.64%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 74,767 110,789 92,627 45,248 33,018 34,242 32,924 14.64%
NOSH 74,767 48,805 48,496 6,464 64,742 67,142 64,558 2.47%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.83% 2.08% -1.28% 6.15% -0.56% -0.43% -1.27% -
ROE 5.35% 2.61% -4.94% 17.11% -2.15% -1.21% -5.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 188.86 294.23 282.65 1,974.10 178.17 163.34 223.81 -2.78%
EPS 5.35 5.93 -9.43 119.75 -1.10 -0.62 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.27 1.91 7.00 0.51 0.51 0.51 11.87%
Adjusted Per Share Value based on latest NOSH - 6,464
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.27 29.76 28.41 26.45 23.91 22.73 29.95 -0.38%
EPS 0.83 0.60 -0.95 1.60 -0.15 -0.09 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.2296 0.192 0.0938 0.0684 0.071 0.0682 14.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.585 0.93 0.68 1.85 0.13 1.60 1.00 -
P/RPS 0.31 0.32 0.24 0.09 0.07 0.98 0.45 -6.01%
P/EPS 10.93 15.67 -7.21 1.54 -11.87 -258.24 -38.77 -
EY 9.15 6.38 -13.86 64.73 -8.42 -0.39 -2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.36 0.26 0.25 3.14 1.96 -18.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 06/10/15 27/05/14 31/05/13 31/05/12 31/05/11 26/05/10 28/05/09 -
Price 0.58 0.82 0.80 0.82 1.35 1.35 1.35 -
P/RPS 0.31 0.28 0.28 0.04 0.76 0.83 0.60 -10.41%
P/EPS 10.84 13.82 -8.49 0.68 -123.28 -217.89 -52.34 -
EY 9.22 7.24 -11.78 146.04 -0.81 -0.46 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.36 0.42 0.12 2.65 2.65 2.65 -22.36%

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