[MAYU] QoQ TTM 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- -0.03%
YoY- 1258.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 137,074 122,133 123,140 126,018 127,608 133,266 130,545 3.30%
PBT -6 9,451 6,904 8,001 7,816 1,055 1,042 -
Tax -1,752 136 -69 -125 32 -1,630 -1,443 13.79%
NP -1,758 9,587 6,835 7,876 7,848 -575 -401 167.62%
-
NP to SH -4,572 6,762 6,684 7,739 7,741 -807 -549 310.32%
-
Tax Rate - -1.44% 1.00% 1.56% -0.41% 154.50% 138.48% -
Total Cost 138,832 112,546 116,305 118,142 119,760 133,841 130,946 3.97%
-
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 -1.28% 7.85% 5.55% 6.25% 6.15% -0.43% -0.31% -
ROE -4.94% 5.95% 5.96% 6.97% 17.11% -2.26% -1.72% -
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 282.65 253.48 253.63 264.37 1,974.10 190.38 208.87 22.32%
EPS -9.43 14.03 13.77 16.24 119.75 -1.15 -0.88 385.35%
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 28.41 25.31 25.52 26.12 26.45 27.62 27.06 3.29%
EPS -0.95 1.40 1.39 1.60 1.60 -0.17 -0.11 320.38%
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 0.24 0.32 0.32 0.33 0.09 1.10 0.53 -41.00%
P/EPS -7.21 5.70 5.81 5.36 1.54 -182.16 -125.23 -85.06%
EY -13.86 17.54 17.21 18.66 64.73 -0.55 -0.80 568.38%
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 0.28 0.28 0.30 0.30 0.04 1.05 0.86 -52.64%
P/EPS -8.49 5.02 5.52 4.87 0.68 -173.48 -204.92 -88.00%
EY -11.78 19.91 18.11 20.55 146.04 -0.58 -0.49 731.36%
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