[MAYU] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -65.52%
YoY- 172.46%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,990 20,309 33,757 36,962 36,580 25,967 31,036 8.33%
PBT 371 7,144 342 144 186 383 329 8.34%
Tax -157 293 -205 -56 0 -1,369 -18 324.28%
NP 214 7,437 137 88 186 -986 311 -22.07%
-
NP to SH 143 7,518 28 50 145 -1,030 286 -37.03%
-
Tax Rate 42.32% -4.10% 59.94% 38.89% 0.00% 357.44% 5.47% -
Total Cost 34,776 12,872 33,620 36,874 36,394 26,953 30,725 8.61%
-
Net Worth 111,063 45,248 35,699 31,874 33,613 33,018 33,799 121.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 111,063 45,248 35,699 31,874 33,613 33,018 33,799 121.18%
NOSH 47,666 6,464 70,000 62,500 65,909 64,742 65,000 -18.69%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.61% 36.62% 0.41% 0.24% 0.51% -3.80% 1.00% -
ROE 0.13% 16.61% 0.08% 0.16% 0.43% -3.12% 0.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.41 314.18 48.22 59.14 55.50 40.11 47.75 33.24%
EPS 0.30 116.31 0.04 0.08 0.22 -1.59 0.44 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 7.00 0.51 0.51 0.51 0.51 0.52 172.03%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.89 4.58 7.61 8.33 8.24 5.85 6.99 8.41%
EPS 0.03 1.69 0.01 0.01 0.03 -0.23 0.06 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.102 0.0805 0.0718 0.0758 0.0744 0.0762 121.13%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 1.85 2.10 1.10 1.15 0.13 0.13 -
P/RPS 1.19 0.59 4.35 1.86 2.07 0.32 0.27 169.05%
P/EPS 290.00 1.59 5,250.00 1,375.00 522.73 -8.17 29.55 359.01%
EY 0.34 62.87 0.02 0.07 0.19 -12.24 3.38 -78.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 4.12 2.16 2.25 0.25 0.25 29.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.79 0.82 2.00 1.80 0.10 1.35 0.13 -
P/RPS 1.08 0.26 4.15 3.04 0.18 3.37 0.27 152.19%
P/EPS 263.33 0.71 5,000.00 2,250.00 45.45 -84.86 29.55 330.40%
EY 0.38 141.83 0.02 0.04 2.20 -1.18 3.38 -76.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.12 3.92 3.53 0.20 2.65 0.25 22.77%

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