[MAYU] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -10.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
Revenue 159,994 192,684 211,340 198,287 189,394 0 179,466 -9.35%
PBT -805 2,178 4,452 -7,245 -7,618 0 -8,577 -86.76%
Tax -378 -996 -1,152 -1,435 -146 0 -154 115.45%
NP -1,184 1,182 3,300 -8,680 -7,765 0 -8,732 -81.87%
-
NP to SH -1,153 1,260 3,412 -8,612 -7,785 0 -8,752 -82.31%
-
Tax Rate - 45.73% 25.88% - - - - -
Total Cost 161,178 191,502 208,040 206,967 197,159 0 188,198 -12.40%
-
Net Worth 34,212 35,721 36,187 33,620 35,555 0 36,215 -4.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
Net Worth 34,212 35,721 36,187 33,620 35,555 0 36,215 -4.74%
NOSH 64,552 64,948 64,621 64,654 64,646 64,669 64,669 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
NP Margin -0.74% 0.61% 1.56% -4.38% -4.10% 0.00% -4.87% -
ROE -3.37% 3.53% 9.43% -25.62% -21.90% 0.00% -24.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
RPS 247.85 296.67 327.04 306.69 292.97 0.00 277.51 -9.20%
EPS -1.79 1.94 5.28 -13.32 -12.04 0.00 -13.53 -82.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.56 0.52 0.55 0.00 0.56 -4.59%
Adjusted Per Share Value based on latest NOSH - 64,692
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
RPS 33.16 39.94 43.80 41.10 39.25 0.00 37.20 -9.35%
EPS -0.24 0.26 0.71 -1.78 -1.61 0.00 -1.81 -82.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.074 0.075 0.0697 0.0737 0.00 0.0751 -4.80%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 -
Price 1.20 0.95 1.80 2.00 2.10 1.95 2.20 -
P/RPS 0.48 0.32 0.55 0.00 0.72 0.00 0.79 -34.68%
P/EPS -67.16 48.97 34.09 0.00 -17.44 0.00 -16.26 236.16%
EY -1.49 2.04 2.93 0.00 -5.74 0.00 -6.15 -70.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.73 3.21 0.00 3.82 0.00 3.93 -37.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 CAGR
Date 25/02/09 26/11/08 22/08/08 02/06/08 28/03/08 - 28/12/07 -
Price 3.60 1.10 2.10 2.30 1.45 0.00 2.10 -
P/RPS 1.45 0.37 0.64 0.00 0.49 0.00 0.76 73.70%
P/EPS -201.49 56.70 39.77 0.00 -12.04 0.00 -15.52 794.75%
EY -0.50 1.76 2.51 0.00 -8.31 0.00 -6.44 -88.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 2.00 3.75 0.00 2.64 0.00 3.75 66.11%

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