[MAYU] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -98.1%
YoY- -1.38%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 35,250 32,750 34,084 34,990 20,309 33,757 36,962 -3.10%
PBT -2,313 2,889 -953 371 7,144 342 144 -
Tax -1,595 0 0 -157 293 -205 -56 830.74%
NP -3,908 2,889 -953 214 7,437 137 88 -
-
NP to SH -3,816 106 -1,005 143 7,518 28 50 -
-
Tax Rate - 0.00% - 42.32% -4.10% 59.94% 38.89% -
Total Cost 39,158 29,861 35,037 34,776 12,872 33,620 36,874 4.08%
-
Net Worth 92,627 113,709 112,152 111,063 45,248 35,699 31,874 103.50%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 92,627 113,709 112,152 111,063 45,248 35,699 31,874 103.50%
NOSH 48,496 48,181 48,550 47,666 6,464 70,000 62,500 -15.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -11.09% 8.82% -2.80% 0.61% 36.62% 0.41% 0.24% -
ROE -4.12% 0.09% -0.90% 0.13% 16.61% 0.08% 0.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.69 67.97 70.20 73.41 314.18 48.22 59.14 14.72%
EPS -8.72 0.22 -2.07 0.30 116.31 0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.36 2.31 2.33 7.00 0.51 0.51 140.96%
Adjusted Per Share Value based on latest NOSH - 47,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.31 6.79 7.06 7.25 4.21 7.00 7.66 -3.06%
EPS -0.79 0.02 -0.21 0.03 1.56 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.2357 0.2324 0.2302 0.0938 0.074 0.0661 103.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.68 0.80 0.80 0.87 1.85 2.10 1.10 -
P/RPS 0.94 1.18 1.14 1.19 0.59 4.35 1.86 -36.52%
P/EPS -8.64 363.64 -38.65 290.00 1.59 5,250.00 1,375.00 -
EY -11.57 0.28 -2.59 0.34 62.87 0.02 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.35 0.37 0.26 4.12 2.16 -69.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 -
Price 0.80 0.705 0.76 0.79 0.82 2.00 1.80 -
P/RPS 1.10 1.04 1.08 1.08 0.26 4.15 3.04 -49.19%
P/EPS -10.17 320.45 -36.71 263.33 0.71 5,000.00 2,250.00 -
EY -9.84 0.31 -2.72 0.38 141.83 0.02 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.33 0.34 0.12 3.92 3.53 -75.77%

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