[MAYU] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1019.3%
YoY- 194.1%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 147,084 146,320 115,353 119,181 116,700 123,620 109,668 21.59%
PBT 660 744 813 573 202 384 -378 -
Tax -112 0 -1,455 -114 -136 -32 -57 56.81%
NP 548 744 -642 458 66 352 -435 -
-
NP to SH 472 580 -686 425 38 416 -394 -
-
Tax Rate 16.97% 0.00% 178.97% 19.90% 67.33% 8.33% - -
Total Cost 146,536 145,576 115,995 118,722 116,634 123,268 110,103 20.97%
-
Net Worth 32,529 33,613 32,272 33,853 32,933 33,799 32,785 -0.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,529 33,613 32,272 33,853 32,933 33,799 32,785 -0.52%
NOSH 63,783 65,909 64,545 65,101 63,333 65,000 64,285 -0.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.37% 0.51% -0.56% 0.38% 0.06% 0.28% -0.40% -
ROE 1.45% 1.73% -2.13% 1.26% 0.12% 1.23% -1.20% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 230.60 222.00 178.72 183.07 184.26 190.18 170.59 22.23%
EPS 0.74 0.88 -1.06 0.65 0.06 0.64 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.52 0.52 0.52 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 65,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.48 30.33 23.91 24.70 24.19 25.62 22.73 21.58%
EPS 0.10 0.12 -0.14 0.09 0.01 0.09 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0697 0.0669 0.0702 0.0683 0.0701 0.068 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.10 1.15 0.13 0.13 1.50 1.70 1.60 -
P/RPS 0.48 0.52 0.07 0.07 0.81 0.89 0.94 -36.08%
P/EPS 148.65 130.68 -12.23 19.90 2,500.00 265.63 -261.06 -
EY 0.67 0.77 -8.18 5.03 0.04 0.38 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.25 0.26 0.25 2.88 3.27 3.14 -22.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 26/05/10 -
Price 1.80 0.10 1.35 0.13 1.65 1.30 1.35 -
P/RPS 0.78 0.05 0.76 0.07 0.90 0.68 0.79 -0.84%
P/EPS 243.24 11.36 -127.02 19.90 2,750.00 203.13 -220.27 -
EY 0.41 8.80 -0.79 5.03 0.04 0.49 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 0.20 2.70 0.25 3.17 2.50 2.65 21.04%

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