[MAYU] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 75.41%
YoY- -112.9%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 109,668 110,505 106,594 104,780 144,488 159,994 192,684 -31.34%
PBT -378 -417 -464 -440 -1,529 -805 2,178 -
Tax -57 -48 0 0 -301 -378 -996 -85.17%
NP -435 -465 -464 -440 -1,830 -1,184 1,182 -
-
NP to SH -394 -452 -456 -440 -1,789 -1,153 1,260 -
-
Tax Rate - - - - - - 45.73% -
Total Cost 110,103 110,970 107,058 105,220 146,318 161,178 191,502 -30.87%
-
Net Worth 32,785 33,248 33,222 32,999 32,938 34,212 35,721 -5.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 32,785 33,248 33,222 32,999 32,938 34,212 35,721 -5.56%
NOSH 64,285 65,192 65,142 64,705 64,584 64,552 64,948 -0.68%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.40% -0.42% -0.44% -0.42% -1.27% -0.74% 0.61% -
ROE -1.20% -1.36% -1.37% -1.33% -5.43% -3.37% 3.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 170.59 169.51 163.63 161.93 223.72 247.85 296.67 -30.87%
EPS -0.61 -0.69 -0.70 -0.68 -2.77 -1.79 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.51 0.51 0.51 0.53 0.55 -4.91%
Adjusted Per Share Value based on latest NOSH - 64,705
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.46 22.64 21.83 21.46 29.60 32.77 39.47 -31.35%
EPS -0.08 -0.09 -0.09 -0.09 -0.37 -0.24 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0681 0.0681 0.0676 0.0675 0.0701 0.0732 -5.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.60 1.70 1.85 1.25 1.00 1.20 0.95 -
P/RPS 0.94 1.00 1.13 0.77 0.45 0.48 0.32 105.24%
P/EPS -261.06 -245.19 -264.29 -183.82 -36.10 -67.16 48.97 -
EY -0.38 -0.41 -0.38 -0.54 -2.77 -1.49 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.33 3.63 2.45 1.96 2.26 1.73 48.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 25/02/09 26/11/08 -
Price 1.35 1.40 2.50 1.80 1.35 3.60 1.10 -
P/RPS 0.79 0.83 1.53 1.11 0.60 1.45 0.37 65.88%
P/EPS -220.27 -201.92 -357.14 -264.71 -48.74 -201.49 56.70 -
EY -0.45 -0.50 -0.28 -0.38 -2.05 -0.50 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.75 4.90 3.53 2.65 6.79 2.00 20.65%

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