[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 121.14%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 127,608 107,299 73,542 36,580 115,353 89,386 58,350 68.40%
PBT 17,920 672 330 186 813 430 101 3047.57%
Tax 32 -261 -56 0 -1,455 -86 -68 -
NP 17,952 411 274 186 -642 344 33 6538.47%
-
NP to SH 17,886 264 236 145 -686 319 19 9465.27%
-
Tax Rate -0.18% 38.84% 16.97% 0.00% 178.97% 20.00% 67.33% -
Total Cost 109,656 106,888 73,268 36,394 115,995 89,042 58,317 52.28%
-
Net Worth 50,030 32,839 32,529 33,613 32,272 33,853 32,933 32.11%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 50,030 32,839 32,529 33,613 32,272 33,853 32,933 32.11%
NOSH 6,463 64,390 63,783 65,909 64,545 65,102 63,333 -78.13%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.07% 0.38% 0.37% 0.51% -0.56% 0.38% 0.06% -
ROE 35.75% 0.80% 0.73% 0.43% -2.13% 0.94% 0.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,974.15 166.64 115.30 55.50 178.72 137.30 92.13 670.03%
EPS 276.70 0.41 0.37 0.22 -1.06 0.49 0.03 43636.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.74 0.51 0.51 0.51 0.50 0.52 0.52 504.10%
Adjusted Per Share Value based on latest NOSH - 65,909
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.14 21.98 15.06 7.49 23.63 18.31 11.95 68.42%
EPS 3.66 0.05 0.05 0.03 -0.14 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.0673 0.0666 0.0689 0.0661 0.0693 0.0675 32.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.85 2.10 1.10 1.15 0.13 0.13 1.50 -
P/RPS 0.09 1.26 0.95 2.07 0.07 0.09 1.63 -85.47%
P/EPS 0.67 512.20 297.30 522.73 -12.23 26.53 5,000.00 -99.73%
EY 149.57 0.20 0.34 0.19 -8.18 3.77 0.02 37935.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 4.12 2.16 2.25 0.26 0.25 2.88 -80.89%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.82 2.00 1.80 0.10 1.35 0.13 1.65 -
P/RPS 0.04 1.20 1.56 0.18 0.76 0.09 1.79 -92.04%
P/EPS 0.30 487.80 486.49 45.45 -127.02 26.53 5,500.00 -99.85%
EY 337.44 0.21 0.21 2.20 -0.79 3.77 0.02 65294.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 3.92 3.53 0.20 2.70 0.25 3.17 -89.33%

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