[MAYU] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Revenue 127,608 115,353 109,668 144,488 198,287 259,462 299,727 -11.23%
PBT 17,920 813 -378 -1,529 -7,245 -20,254 2,687 30.31%
Tax 32 -1,455 -57 -301 -1,435 -131 -142 -
NP 17,952 -642 -435 -1,830 -8,680 -20,385 2,545 31.33%
-
NP to SH 17,886 -686 -394 -1,789 -8,612 -20,356 2,545 31.26%
-
Tax Rate -0.18% 178.97% - - - - 5.28% -
Total Cost 109,656 115,995 110,103 146,318 206,967 279,847 297,182 -12.98%
-
Net Worth 50,030 32,272 32,785 32,938 33,620 58,177 80,763 -6.46%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Net Worth 50,030 32,272 32,785 32,938 33,620 58,177 80,763 -6.46%
NOSH 6,463 64,545 64,285 64,584 64,654 64,642 64,610 -27.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
NP Margin 14.07% -0.56% -0.40% -1.27% -4.38% -7.86% 0.85% -
ROE 35.75% -2.13% -1.20% -5.43% -25.62% -34.99% 3.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
RPS 1,974.15 178.72 170.59 223.72 306.69 401.38 463.90 22.39%
EPS 276.70 -1.06 -0.61 -2.77 -13.32 -31.49 3.94 80.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.74 0.50 0.51 0.51 0.52 0.90 1.25 28.96%
Adjusted Per Share Value based on latest NOSH - 64,558
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
RPS 26.14 23.63 22.46 29.60 40.62 53.15 61.40 -11.23%
EPS 3.66 -0.14 -0.08 -0.37 -1.76 -4.17 0.52 31.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.0661 0.0672 0.0675 0.0689 0.1192 0.1654 -6.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 27/01/06 31/01/05 -
Price 1.85 0.13 1.60 1.00 2.00 4.00 6.60 -
P/RPS 0.09 0.07 0.94 0.45 0.00 1.00 1.42 -31.94%
P/EPS 0.67 -12.23 -261.06 -36.10 0.00 -12.70 167.56 -53.71%
EY 149.57 -8.18 -0.38 -2.77 0.00 -7.87 0.60 115.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 3.14 1.96 0.00 4.44 5.28 -35.03%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Date 31/05/12 31/05/11 26/05/10 28/05/09 02/06/08 31/03/06 31/03/05 -
Price 0.82 1.35 1.35 1.35 2.30 3.40 6.00 -
P/RPS 0.04 0.76 0.79 0.60 0.00 0.85 1.29 -38.40%
P/EPS 0.30 -127.02 -220.27 -48.74 0.00 -10.80 152.32 -58.07%
EY 337.44 -0.79 -0.45 -2.05 0.00 -9.26 0.66 138.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 2.70 2.65 2.65 0.00 3.78 4.80 -40.95%

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