[MAYU] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -802.8%
YoY- -2110.0%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,262 35,250 32,750 34,084 34,990 20,309 33,757 16.17%
PBT 1,207 -2,313 2,889 -953 371 7,144 342 131.98%
Tax -130 -1,595 0 0 -157 293 -205 -26.20%
NP 1,077 -3,908 2,889 -953 214 7,437 137 295.86%
-
NP to SH 1,061 -3,816 106 -1,005 143 7,518 28 1030.66%
-
Tax Rate 10.77% - 0.00% - 42.32% -4.10% 59.94% -
Total Cost 41,185 39,158 29,861 35,037 34,776 12,872 33,620 14.50%
-
Net Worth 104,745 92,627 113,709 112,152 111,063 45,248 35,699 105.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 104,745 92,627 113,709 112,152 111,063 45,248 35,699 105.08%
NOSH 45,148 48,496 48,181 48,550 47,666 6,464 70,000 -25.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.55% -11.09% 8.82% -2.80% 0.61% 36.62% 0.41% -
ROE 1.01% -4.12% 0.09% -0.90% 0.13% 16.61% 0.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 93.61 72.69 67.97 70.20 73.41 314.18 48.22 55.68%
EPS 2.35 -8.72 0.22 -2.07 0.30 116.31 0.04 1415.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 1.91 2.36 2.31 2.33 7.00 0.51 174.79%
Adjusted Per Share Value based on latest NOSH - 48,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.76 7.31 6.79 7.06 7.25 4.21 7.00 16.14%
EPS 0.22 -0.79 0.02 -0.21 0.03 1.56 0.01 686.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2171 0.192 0.2357 0.2324 0.2302 0.0938 0.074 105.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.68 0.80 0.80 0.87 1.85 2.10 -
P/RPS 0.78 0.94 1.18 1.14 1.19 0.59 4.35 -68.23%
P/EPS 31.06 -8.64 363.64 -38.65 290.00 1.59 5,250.00 -96.73%
EY 3.22 -11.57 0.28 -2.59 0.34 62.87 0.02 2868.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.34 0.35 0.37 0.26 4.12 -82.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 27/02/12 -
Price 0.76 0.80 0.705 0.76 0.79 0.82 2.00 -
P/RPS 0.81 1.10 1.04 1.08 1.08 0.26 4.15 -66.38%
P/EPS 32.34 -10.17 320.45 -36.71 263.33 0.71 5,000.00 -96.53%
EY 3.09 -9.84 0.31 -2.72 0.38 141.83 0.02 2788.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.30 0.33 0.34 0.12 3.92 -80.82%

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