[MAYU] QoQ Annualized Quarter Result on 31-Mar-2007

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 183,324 0 163,840 0 213,814 229,148 244,738 -25.09%
PBT -10,136 0 -11,868 0 -15,137 -8,494 -5,748 76.33%
Tax -218 0 0 0 350 -233 -2 10800.00%
NP -10,354 0 -11,868 0 -14,787 -8,728 -5,750 80.06%
-
NP to SH -10,378 0 -11,868 0 -14,787 -8,833 -5,908 75.66%
-
Tax Rate - - - - - - - -
Total Cost 193,678 0 175,708 0 228,601 237,876 250,488 -22.67%
-
Net Worth 37,479 0 37,491 42,665 42,665 50,414 55,760 -32.78%
Dividend
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 37,479 0 37,491 42,665 42,665 50,414 55,760 -32.78%
NOSH 64,620 64,640 64,640 64,644 64,644 64,634 66,382 -2.65%
Ratio Analysis
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -5.65% 0.00% -7.24% 0.00% -6.92% -3.81% -2.35% -
ROE -27.69% 0.00% -31.66% 0.00% -34.66% -17.52% -10.60% -
Per Share
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 283.69 0.00 253.46 0.00 330.76 354.53 368.68 -23.05%
EPS -16.06 0.00 -18.36 0.00 -22.87 -13.67 -8.90 80.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.00 0.58 0.66 0.66 0.78 0.84 -30.95%
Adjusted Per Share Value based on latest NOSH - 64,662
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 41.32 0.00 36.92 0.00 48.19 51.64 55.16 -25.09%
EPS -2.34 0.00 -2.67 0.00 -3.33 -1.99 -1.33 75.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.00 0.0845 0.0962 0.0962 0.1136 0.1257 -32.77%
Price Multiplier on Financial Quarter End Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 -
Price 2.75 2.65 2.80 3.00 2.95 2.90 3.10 -
P/RPS 0.97 0.00 1.10 0.00 0.89 0.82 0.84 15.47%
P/EPS -17.12 0.00 -15.25 0.00 -12.90 -21.22 -34.83 -50.84%
EY -5.84 0.00 -6.56 0.00 -7.75 -4.71 -2.87 103.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 0.00 4.83 4.55 4.47 3.72 3.69 28.45%
Price Multiplier on Announcement Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/09/07 - 26/06/07 - 30/03/07 21/12/06 29/09/06 -
Price 2.25 0.00 2.60 0.00 3.00 2.95 2.80 -
P/RPS 0.79 0.00 1.03 0.00 0.91 0.83 0.76 3.94%
P/EPS -14.01 0.00 -14.16 0.00 -13.12 -21.59 -31.46 -55.46%
EY -7.14 0.00 -7.06 0.00 -7.62 -4.63 -3.18 124.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 0.00 4.48 0.00 4.55 3.78 3.33 16.51%

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