[MAYU] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 24.3%
YoY- 90.77%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 31,036 27,445 30,905 26,789 29,582 27,102 26,195 11.93%
PBT 329 5 96 -65 -81 -122 -110 -
Tax -18 -60 -8 -57 -36 0 0 -
NP 311 -55 88 -122 -117 -122 -110 -
-
NP to SH 286 -69 104 -81 -107 -118 -110 -
-
Tax Rate 5.47% 1,200.00% 8.33% - - - - -
Total Cost 30,725 27,500 30,817 26,911 29,699 27,224 26,305 10.87%
-
Net Worth 33,799 32,618 33,799 34,242 32,099 33,433 32,999 1.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 33,799 32,618 33,799 34,242 32,099 33,433 32,999 1.60%
NOSH 65,000 62,727 65,000 67,142 62,941 65,555 64,705 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.00% -0.20% 0.28% -0.46% -0.40% -0.45% -0.42% -
ROE 0.85% -0.21% 0.31% -0.24% -0.33% -0.35% -0.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.75 43.75 47.55 39.90 47.00 41.34 40.48 11.60%
EPS 0.44 -0.11 0.16 -0.13 -0.17 -0.18 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.51 0.51 0.51 0.51 1.29%
Adjusted Per Share Value based on latest NOSH - 67,142
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.36 5.62 6.33 5.49 6.06 5.55 5.37 11.90%
EPS 0.06 -0.01 0.02 -0.02 -0.02 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0668 0.0692 0.0701 0.0658 0.0685 0.0676 1.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.13 1.50 1.70 1.60 1.70 1.85 1.25 -
P/RPS 0.27 3.43 3.58 4.01 3.62 4.47 3.09 -80.22%
P/EPS 29.55 -1,363.64 1,062.50 -1,326.28 -1,000.00 -1,027.78 -735.29 -
EY 3.38 -0.07 0.09 -0.08 -0.10 -0.10 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 2.88 3.27 3.14 3.33 3.63 2.45 -78.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.13 1.65 1.30 1.35 1.40 2.50 1.80 -
P/RPS 0.27 3.77 2.73 3.38 2.98 6.05 4.45 -84.48%
P/EPS 29.55 -1,500.00 812.50 -1,119.05 -823.53 -1,388.89 -1,058.82 -
EY 3.38 -0.07 0.12 -0.09 -0.12 -0.07 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 3.17 2.50 2.65 2.75 4.90 3.53 -82.79%

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