[MAYU] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.86%
YoY- -17.24%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,074 34,990 127,608 107,299 73,542 36,580 115,353 -28.89%
PBT -582 371 17,920 672 330 186 813 -
Tax -157 -157 32 -261 -56 0 -1,455 -77.24%
NP -739 214 17,952 411 274 186 -642 9.80%
-
NP to SH -862 143 17,886 264 236 145 -686 16.39%
-
Tax Rate - 42.32% -0.18% 38.84% 16.97% 0.00% 178.97% -
Total Cost 69,813 34,776 109,656 106,888 73,268 36,394 115,995 -28.64%
-
Net Worth 111,866 111,063 50,030 32,839 32,529 33,613 32,272 128.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 111,866 111,063 50,030 32,839 32,529 33,613 32,272 128.52%
NOSH 48,426 47,666 6,463 64,390 63,783 65,909 64,545 -17.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.07% 0.61% 14.07% 0.38% 0.37% 0.51% -0.56% -
ROE -0.77% 0.13% 35.75% 0.80% 0.73% 0.43% -2.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 142.64 73.41 1,974.15 166.64 115.30 55.50 178.72 -13.92%
EPS -1.78 0.30 276.70 0.41 0.37 0.22 -1.06 41.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.33 7.74 0.51 0.51 0.51 0.50 176.62%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.57 7.89 28.76 24.18 16.57 8.24 26.00 -28.88%
EPS -0.19 0.03 4.03 0.06 0.05 0.03 -0.15 17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.2503 0.1128 0.074 0.0733 0.0758 0.0727 128.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.87 1.85 2.10 1.10 1.15 0.13 -
P/RPS 0.56 1.19 0.09 1.26 0.95 2.07 0.07 298.48%
P/EPS -44.94 290.00 0.67 512.20 297.30 522.73 -12.23 137.56%
EY -2.23 0.34 149.57 0.20 0.34 0.19 -8.18 -57.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.24 4.12 2.16 2.25 0.26 21.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 -
Price 0.76 0.79 0.82 2.00 1.80 0.10 1.35 -
P/RPS 0.53 1.08 0.04 1.20 1.56 0.18 0.76 -21.30%
P/EPS -42.70 263.33 0.30 487.80 486.49 45.45 -127.02 -51.55%
EY -2.34 0.38 337.44 0.21 0.21 2.20 -0.79 105.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.11 3.92 3.53 0.20 2.70 -75.27%

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