[MAYU] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 205.58%
YoY- 194.55%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 115,353 119,181 116,700 123,620 109,668 110,505 106,594 5.41%
PBT 813 573 202 384 -378 -417 -464 -
Tax -1,455 -114 -136 -32 -57 -48 0 -
NP -642 458 66 352 -435 -465 -464 24.19%
-
NP to SH -686 425 38 416 -394 -452 -456 31.32%
-
Tax Rate 178.97% 19.90% 67.33% 8.33% - - - -
Total Cost 115,995 118,722 116,634 123,268 110,103 110,970 107,058 5.49%
-
Net Worth 32,272 33,853 32,933 33,799 32,785 33,248 33,222 -1.91%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 32,272 33,853 32,933 33,799 32,785 33,248 33,222 -1.91%
NOSH 64,545 65,101 63,333 65,000 64,285 65,192 65,142 -0.61%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -0.56% 0.38% 0.06% 0.28% -0.40% -0.42% -0.44% -
ROE -2.13% 1.26% 0.12% 1.23% -1.20% -1.36% -1.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 178.72 183.07 184.26 190.18 170.59 169.51 163.63 6.06%
EPS -1.06 0.65 0.06 0.64 -0.61 -0.69 -0.70 31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.52 0.52 0.51 0.51 0.51 -1.31%
Adjusted Per Share Value based on latest NOSH - 65,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.00 26.86 26.30 27.86 24.72 24.90 24.02 5.42%
EPS -0.15 0.10 0.01 0.09 -0.09 -0.10 -0.10 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0763 0.0742 0.0762 0.0739 0.0749 0.0749 -1.96%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.13 0.13 1.50 1.70 1.60 1.70 1.85 -
P/RPS 0.07 0.07 0.81 0.89 0.94 1.00 1.13 -84.37%
P/EPS -12.23 19.90 2,500.00 265.63 -261.06 -245.19 -264.29 -87.13%
EY -8.18 5.03 0.04 0.38 -0.38 -0.41 -0.38 675.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 2.88 3.27 3.14 3.33 3.63 -82.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.35 0.13 1.65 1.30 1.35 1.40 2.50 -
P/RPS 0.76 0.07 0.90 0.68 0.79 0.83 1.53 -37.30%
P/EPS -127.02 19.90 2,750.00 203.13 -220.27 -201.92 -357.14 -49.83%
EY -0.79 5.03 0.04 0.49 -0.45 -0.50 -0.28 99.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 0.25 3.17 2.50 2.65 2.75 4.90 -32.81%

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