[MAYU] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -96.8%
YoY- -1.38%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 137,074 135,765 138,148 139,960 127,608 143,065 147,084 -4.58%
PBT -2,754 3,076 -1,164 1,484 17,920 896 660 -
Tax -1,595 0 -314 -628 32 -348 -112 486.57%
NP -4,349 3,076 -1,478 856 17,952 548 548 -
-
NP to SH -4,415 -798 -1,724 572 17,886 352 472 -
-
Tax Rate - 0.00% - 42.32% -0.18% 38.84% 16.97% -
Total Cost 141,423 132,689 139,626 139,104 109,656 142,517 146,536 -2.33%
-
Net Worth 108,118 114,003 111,866 111,063 50,030 32,839 32,529 122.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 108,118 114,003 111,866 111,063 50,030 32,839 32,529 122.55%
NOSH 48,483 48,306 48,426 47,666 6,463 64,390 63,783 -16.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.17% 2.27% -1.07% 0.61% 14.07% 0.38% 0.37% -
ROE -4.08% -0.70% -1.54% 0.52% 35.75% 1.07% 1.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 282.72 281.05 285.27 293.62 1,974.15 222.18 230.60 14.53%
EPS -10.09 -1.65 -3.56 1.20 276.70 0.55 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.36 2.31 2.33 7.74 0.51 0.51 167.15%
Adjusted Per Share Value based on latest NOSH - 47,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.89 30.60 31.13 31.54 28.76 32.24 33.15 -4.59%
EPS -1.00 -0.18 -0.39 0.13 4.03 0.08 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.2569 0.2521 0.2503 0.1128 0.074 0.0733 122.59%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.68 0.80 0.80 0.87 1.85 2.10 1.10 -
P/RPS 0.24 0.28 0.28 0.30 0.09 0.95 0.48 -36.97%
P/EPS -7.47 -48.39 -22.47 72.50 0.67 384.15 148.65 -
EY -13.39 -2.07 -4.45 1.38 149.57 0.26 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.37 0.24 4.12 2.16 -73.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 -
Price 0.80 0.705 0.76 0.79 0.82 2.00 1.80 -
P/RPS 0.28 0.25 0.27 0.27 0.04 0.90 0.78 -49.45%
P/EPS -8.79 -42.64 -21.35 65.83 0.30 365.85 243.24 -
EY -11.38 -2.35 -4.68 1.52 337.44 0.27 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.33 0.34 0.11 3.92 3.53 -78.14%

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