[MAYU] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 184.55%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 138,784 169,048 139,960 146,320 123,620 104,780 211,340 -6.76%
PBT 6,504 4,828 1,484 744 384 -440 4,452 6.51%
Tax -1,876 -520 -628 0 -32 0 -1,152 8.46%
NP 4,628 4,308 856 744 352 -440 3,300 5.79%
-
NP to SH 4,628 4,244 572 580 416 -440 3,412 5.20%
-
Tax Rate 28.84% 10.77% 42.32% 0.00% 8.33% - 25.88% -
Total Cost 134,156 164,740 139,104 145,576 123,268 105,220 208,040 -7.04%
-
Net Worth 112,035 104,745 111,063 33,613 33,799 32,999 36,187 20.71%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 112,035 104,745 111,063 33,613 33,799 32,999 36,187 20.71%
NOSH 52,352 45,148 47,666 65,909 65,000 64,705 64,621 -3.44%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.33% 2.55% 0.61% 0.51% 0.28% -0.42% 1.56% -
ROE 4.13% 4.05% 0.52% 1.73% 1.23% -1.33% 9.43% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 265.09 374.42 293.62 222.00 190.18 161.93 327.04 -3.43%
EPS 8.84 9.40 1.20 0.88 0.64 -0.68 5.28 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.32 2.33 0.51 0.52 0.51 0.56 25.02%
Adjusted Per Share Value based on latest NOSH - 65,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.76 35.04 29.01 30.33 25.62 21.72 43.80 -6.76%
EPS 0.96 0.88 0.12 0.12 0.09 -0.09 0.71 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2322 0.2171 0.2302 0.0697 0.0701 0.0684 0.075 20.71%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.82 0.73 0.87 1.15 1.70 1.25 1.80 -
P/RPS 0.31 0.19 0.30 0.52 0.89 0.77 0.55 -9.10%
P/EPS 9.28 7.77 72.50 130.68 265.63 -183.82 34.09 -19.48%
EY 10.78 12.88 1.38 0.77 0.38 -0.54 2.93 24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.37 2.25 3.27 2.45 3.21 -29.91%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 30/08/12 25/08/11 30/08/10 28/08/09 22/08/08 -
Price 0.85 0.76 0.79 0.10 1.30 1.80 2.10 -
P/RPS 0.32 0.20 0.27 0.05 0.68 1.11 0.64 -10.90%
P/EPS 9.62 8.09 65.83 11.36 203.13 -264.71 39.77 -21.05%
EY 10.40 12.37 1.52 8.80 0.49 -0.38 2.51 26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.34 0.20 2.50 3.53 3.75 -31.12%

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