[MAYU] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 51.44%
YoY- 92.31%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 115,353 116,175 114,721 114,378 109,668 107,371 101,443 8.95%
PBT 813 365 -45 -172 -378 -1,238 -2,850 -
Tax -1,455 -143 -161 -101 -93 -53 197 -
NP -642 222 -206 -273 -471 -1,291 -2,653 -61.20%
-
NP to SH -709 240 -153 -202 -416 -1,213 -2,523 -57.13%
-
Tax Rate 178.97% 39.18% - - - - - -
Total Cost 115,995 115,953 114,927 114,651 110,139 108,662 104,096 7.48%
-
Net Worth 33,018 33,799 32,618 33,799 34,242 32,099 33,433 -0.83%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 33,018 33,799 32,618 33,799 34,242 32,099 33,433 -0.83%
NOSH 64,742 65,000 62,727 65,000 67,142 62,941 65,555 -0.82%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -0.56% 0.19% -0.18% -0.24% -0.43% -1.20% -2.62% -
ROE -2.15% 0.71% -0.47% -0.60% -1.21% -3.78% -7.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 178.17 178.73 182.89 175.97 163.34 170.59 154.74 9.86%
EPS -1.10 0.37 -0.24 -0.31 -0.62 -1.93 -3.85 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.52 0.52 0.51 0.51 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 65,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.00 26.18 25.85 25.78 24.72 24.20 22.86 8.96%
EPS -0.16 0.05 -0.03 -0.05 -0.09 -0.27 -0.57 -57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0762 0.0735 0.0762 0.0772 0.0723 0.0753 -0.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.13 0.13 1.50 1.70 1.60 1.70 1.85 -
P/RPS 0.07 0.07 0.82 0.97 0.98 1.00 1.20 -84.98%
P/EPS -11.87 35.21 -614.97 -547.03 -258.24 -88.21 -48.07 -60.67%
EY -8.42 2.84 -0.16 -0.18 -0.39 -1.13 -2.08 154.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 2.88 3.27 3.14 3.33 3.63 -83.22%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.35 0.13 1.65 1.30 1.35 1.40 2.50 -
P/RPS 0.76 0.07 0.90 0.74 0.83 0.82 1.62 -39.65%
P/EPS -123.28 35.21 -676.47 -418.32 -217.89 -72.64 -64.96 53.34%
EY -0.81 2.84 -0.15 -0.24 -0.46 -1.38 -1.54 -34.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 0.25 3.17 2.50 2.65 2.75 4.90 -33.64%

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