[MAYU] YoY TTM 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- -167.61%
YoY- -159.06%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 122,060 141,209 143,602 137,074 127,608 115,353 109,668 1.79%
PBT -1,747 3,997 4,620 -6 7,816 813 -378 29.03%
Tax -686 1 -1,633 -1,752 32 -1,455 -93 39.47%
NP -2,433 3,998 2,987 -1,758 7,848 -642 -471 31.44%
-
NP to SH -2,431 4,000 2,896 -4,572 7,741 -709 -416 34.17%
-
Tax Rate - -0.03% 35.35% - -0.41% 178.97% - -
Total Cost 124,493 137,211 140,615 138,832 119,760 115,995 110,139 2.06%
-
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 -1.99% 2.83% 2.08% -1.28% 6.15% -0.56% -0.43% -
ROE -1.97% 5.35% 2.61% -4.94% 17.11% -2.15% -1.21% -
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 178.01 188.86 294.23 282.65 1,974.10 178.17 163.34 1.44%
EPS -3.55 5.35 5.93 -9.43 119.75 -1.10 -0.62 33.71%
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 25.00 28.93 29.42 28.08 26.14 23.63 22.46 1.80%
EPS -0.50 0.82 0.59 -0.94 1.59 -0.15 -0.09 33.04%
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 0.32 0.31 0.32 0.24 0.09 0.07 0.98 -17.00%
P/EPS -16.08 10.93 15.67 -7.21 1.54 -11.87 -258.24 -37.01%
EY -6.22 9.15 6.38 -13.86 64.73 -8.42 -0.39 58.58%
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 0.29 0.31 0.28 0.28 0.04 0.76 0.83 -16.06%
P/EPS -14.67 10.84 13.82 -8.49 0.68 -123.28 -217.89 -36.19%
EY -6.82 9.22 7.24 -11.78 146.04 -0.81 -0.46 56.67%
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