[MAYU] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 184.55%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 127,608 143,065 147,084 146,320 115,353 119,181 116,700 6.13%
PBT 17,920 896 660 744 813 573 202 1883.68%
Tax 32 -348 -112 0 -1,455 -114 -136 -
NP 17,952 548 548 744 -642 458 66 4083.74%
-
NP to SH 17,886 352 472 580 -686 425 38 5928.28%
-
Tax Rate -0.18% 38.84% 16.97% 0.00% 178.97% 19.90% 67.33% -
Total Cost 109,656 142,517 146,536 145,576 115,995 118,722 116,634 -4.02%
-
Net Worth 50,030 32,839 32,529 33,613 32,272 33,853 32,933 32.11%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 50,030 32,839 32,529 33,613 32,272 33,853 32,933 32.11%
NOSH 6,463 64,390 63,783 65,909 64,545 65,101 63,333 -78.13%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.07% 0.38% 0.37% 0.51% -0.56% 0.38% 0.06% -
ROE 35.75% 1.07% 1.45% 1.73% -2.13% 1.26% 0.12% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,974.15 222.18 230.60 222.00 178.72 183.07 184.26 385.29%
EPS 276.70 0.55 0.74 0.88 -1.06 0.65 0.06 27464.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.74 0.51 0.51 0.51 0.50 0.52 0.52 504.10%
Adjusted Per Share Value based on latest NOSH - 65,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.76 32.24 33.15 32.98 26.00 26.86 26.30 6.13%
EPS 4.03 0.08 0.11 0.13 -0.15 0.10 0.01 5336.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.074 0.0733 0.0758 0.0727 0.0763 0.0742 32.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.85 2.10 1.10 1.15 0.13 0.13 1.50 -
P/RPS 0.09 0.95 0.48 0.52 0.07 0.07 0.81 -76.85%
P/EPS 0.67 384.15 148.65 130.68 -12.23 19.90 2,500.00 -99.58%
EY 149.57 0.26 0.67 0.77 -8.18 5.03 0.04 23870.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 4.12 2.16 2.25 0.26 0.25 2.88 -80.89%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.82 2.00 1.80 0.10 1.35 0.13 1.65 -
P/RPS 0.04 0.90 0.78 0.05 0.76 0.07 0.90 -87.42%
P/EPS 0.30 365.85 243.24 11.36 -127.02 19.90 2,750.00 -99.77%
EY 337.44 0.27 0.41 8.80 -0.79 5.03 0.04 41113.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 3.92 3.53 0.20 2.70 0.25 3.17 -89.33%

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