[MAYU] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 14.19%
YoY- -123.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 135,039 153,672 216,448 222,270 233,493 238,542 259,462 -40.84%
PBT -15,384 -12,995 -15,291 -17,803 -20,995 -22,758 -20,242 -19.79%
Tax -61 2 -62 -181 23 -150 -131 -45.90%
NP -15,445 -12,993 -15,353 -17,984 -20,972 -22,908 -20,373 -19.95%
-
NP to SH -15,445 -13,033 -15,432 -18,003 -20,979 -22,837 -20,263 -19.61%
-
Tax Rate - - - - - - - -
Total Cost 150,484 166,665 231,801 240,254 254,465 261,450 279,835 -39.27%
-
Net Worth 37,491 42,677 42,030 50,411 58,274 54,706 60,107 -31.57%
Dividend
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 37,491 42,677 42,030 50,411 58,274 54,706 60,107 -31.57%
NOSH 64,640 64,662 64,662 64,630 69,374 63,611 64,631 0.01%
Ratio Analysis
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -11.44% -8.46% -7.09% -8.09% -8.98% -9.60% -7.85% -
ROE -41.20% -30.54% -36.72% -35.71% -36.00% -41.74% -33.71% -
Per Share
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 208.91 237.65 334.74 343.91 336.57 375.00 401.45 -40.85%
EPS -23.89 -20.16 -23.87 -27.86 -30.24 -35.90 -31.35 -19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.66 0.65 0.78 0.84 0.86 0.93 -31.58%
Adjusted Per Share Value based on latest NOSH - 64,630
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 27.99 31.85 44.86 46.07 48.39 49.44 53.78 -40.84%
EPS -3.20 -2.70 -3.20 -3.73 -4.35 -4.73 -4.20 -19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.0885 0.0871 0.1045 0.1208 0.1134 0.1246 -31.59%
Price Multiplier on Financial Quarter End Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 2.80 3.00 2.95 2.90 3.10 3.45 4.00 -
P/RPS 1.34 1.26 0.88 0.84 0.92 0.92 1.00 26.52%
P/EPS -11.72 -14.88 -12.36 -10.41 -10.25 -9.61 -12.76 -6.60%
EY -8.53 -6.72 -8.09 -9.61 -9.75 -10.41 -7.84 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 4.55 4.54 3.72 3.69 4.01 4.30 9.79%
Price Multiplier on Announcement Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date - - 30/03/07 21/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.00 0.00 3.00 2.95 2.80 3.40 3.40 -
P/RPS 0.00 0.00 0.90 0.86 0.83 0.91 0.85 -
P/EPS 0.00 0.00 -12.57 -10.59 -9.26 -9.47 -10.84 -
EY 0.00 0.00 -7.96 -9.44 -10.80 -10.56 -9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.62 3.78 3.33 3.95 3.66 -

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