[MAYU] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -46.99%
YoY- -436.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 123,140 126,018 127,608 133,266 130,545 121,028 115,353 4.43%
PBT 6,904 8,001 7,816 1,055 1,042 903 813 314.61%
Tax -69 -125 32 -1,630 -1,443 -1,447 -1,455 -86.82%
NP 6,835 7,876 7,848 -575 -401 -544 -642 -
-
NP to SH 6,684 7,739 7,741 -807 -549 -668 -709 -
-
Tax Rate 1.00% 1.56% -0.41% 154.50% 138.48% 160.24% 178.97% -
Total Cost 116,305 118,142 119,760 133,841 130,946 121,572 115,995 0.17%
-
Net Worth 112,152 111,063 45,248 35,699 31,874 33,613 33,018 125.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 112,152 111,063 45,248 35,699 31,874 33,613 33,018 125.46%
NOSH 48,550 47,666 6,464 70,000 62,500 65,909 64,742 -17.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.55% 6.25% 6.15% -0.43% -0.31% -0.45% -0.56% -
ROE 5.96% 6.97% 17.11% -2.26% -1.72% -1.99% -2.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 253.63 264.37 1,974.10 190.38 208.87 183.63 178.17 26.46%
EPS 13.77 16.24 119.75 -1.15 -0.88 -1.01 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.33 7.00 0.51 0.51 0.51 0.51 173.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.52 26.12 26.45 27.62 27.06 25.08 23.91 4.42%
EPS 1.39 1.60 1.60 -0.17 -0.11 -0.14 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2302 0.0938 0.074 0.0661 0.0697 0.0684 125.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.87 1.85 2.10 1.10 1.15 0.13 -
P/RPS 0.32 0.33 0.09 1.10 0.53 0.63 0.07 174.68%
P/EPS 5.81 5.36 1.54 -182.16 -125.23 -113.47 -11.87 -
EY 17.21 18.66 64.73 -0.55 -0.80 -0.88 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.26 4.12 2.16 2.25 0.25 25.06%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 -
Price 0.76 0.79 0.82 2.00 1.80 0.10 1.35 -
P/RPS 0.30 0.30 0.04 1.05 0.86 0.05 0.76 -46.09%
P/EPS 5.52 4.87 0.68 -173.48 -204.92 -9.87 -123.28 -
EY 18.11 20.55 146.04 -0.58 -0.49 -10.14 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.12 3.92 3.53 0.20 2.65 -74.96%

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