[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 126.4%
YoY- 194.55%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 115,353 89,386 58,350 30,905 109,668 82,879 53,297 67.39%
PBT 813 430 101 96 -378 -313 -232 -
Tax -1,455 -86 -68 -8 -57 -36 0 -
NP -642 344 33 88 -435 -349 -232 97.22%
-
NP to SH -686 319 19 104 -394 -339 -228 108.55%
-
Tax Rate 178.97% 20.00% 67.33% 8.33% - - - -
Total Cost 115,995 89,042 58,317 30,817 110,103 83,228 53,529 67.53%
-
Net Worth 32,272 33,853 32,933 33,799 32,785 33,248 33,222 -1.91%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 32,272 33,853 32,933 33,799 32,785 33,248 33,222 -1.91%
NOSH 64,545 65,102 63,333 65,000 64,285 65,192 65,142 -0.61%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -0.56% 0.38% 0.06% 0.28% -0.40% -0.42% -0.44% -
ROE -2.13% 0.94% 0.06% 0.31% -1.20% -1.02% -0.69% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 178.72 137.30 92.13 47.55 170.59 127.13 81.82 68.42%
EPS -1.06 0.49 0.03 0.16 -0.61 -0.52 -0.35 109.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.52 0.52 0.51 0.51 0.51 -1.31%
Adjusted Per Share Value based on latest NOSH - 65,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.63 18.31 11.95 6.33 22.46 16.98 10.92 67.37%
EPS -0.14 0.07 0.00 0.02 -0.08 -0.07 -0.05 98.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.0693 0.0675 0.0692 0.0672 0.0681 0.0681 -1.96%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.13 0.13 1.50 1.70 1.60 1.70 1.85 -
P/RPS 0.07 0.09 1.63 3.58 0.94 1.34 2.26 -90.15%
P/EPS -12.23 26.53 5,000.00 1,062.50 -261.06 -326.92 -528.57 -91.89%
EY -8.18 3.77 0.02 0.09 -0.38 -0.31 -0.19 1131.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 2.88 3.27 3.14 3.33 3.63 -82.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.35 0.13 1.65 1.30 1.35 1.40 2.50 -
P/RPS 0.76 0.09 1.79 2.73 0.79 1.10 3.06 -60.52%
P/EPS -127.02 26.53 5,500.00 812.50 -220.27 -269.23 -714.29 -68.41%
EY -0.79 3.77 0.02 0.12 -0.45 -0.37 -0.14 217.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 0.25 3.17 2.50 2.65 2.75 4.90 -32.81%

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