[MAYU] QoQ TTM 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- -13.63%
YoY- 1317.49%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 144,346 137,074 122,133 123,140 126,018 127,608 133,266 5.47%
PBT 830 -6 9,451 6,904 8,001 7,816 1,055 -14.79%
Tax -1,725 -1,752 136 -69 -125 32 -1,630 3.85%
NP -895 -1,758 9,587 6,835 7,876 7,848 -575 34.34%
-
NP to SH -3,654 -4,572 6,762 6,684 7,739 7,741 -807 173.94%
-
Tax Rate 207.83% - -1.44% 1.00% 1.56% -0.41% 154.50% -
Total Cost 145,241 138,832 112,546 116,305 118,142 119,760 133,841 5.60%
-
Net Worth 90,297 92,627 113,709 112,152 111,063 45,248 35,699 85.74%
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 90,297 92,627 113,709 112,152 111,063 45,248 35,699 85.74%
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 -0.62% -1.28% 7.85% 5.55% 6.25% 6.15% -0.43% -
ROE -4.05% -4.94% 5.95% 5.96% 6.97% 17.11% -2.26% -
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 319.71 282.65 253.48 253.63 264.37 1,974.10 190.38 41.32%
EPS -8.09 -9.43 14.03 13.77 16.24 119.75 -1.15 267.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.91 2.36 2.31 2.33 7.00 0.51 148.88%
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 29.92 28.41 25.31 25.52 26.12 26.45 27.62 5.48%
EPS -0.76 -0.95 1.40 1.39 1.60 1.60 -0.17 171.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1871 0.192 0.2357 0.2324 0.2302 0.0938 0.074 85.69%
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 0.23 0.24 0.32 0.32 0.33 0.09 1.10 -64.80%
P/EPS -9.02 -7.21 5.70 5.81 5.36 1.54 -182.16 -86.54%
EY -11.09 -13.86 17.54 17.21 18.66 64.73 -0.55 642.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.34 0.35 0.37 0.26 4.12 -79.97%
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 0.24 0.28 0.28 0.30 0.30 0.04 1.05 -62.64%
P/EPS -9.39 -8.49 5.02 5.52 4.87 0.68 -173.48 -85.71%
EY -10.65 -11.78 19.91 18.11 20.55 146.04 -0.58 597.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.30 0.33 0.34 0.12 3.92 -78.92%

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