[MAYU] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -63.07%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
Revenue 147,084 116,700 106,594 192,684 0 183,324 244,738 -9.37%
PBT 660 202 -464 2,178 0 -10,136 -5,748 -
Tax -112 -136 0 -996 0 -218 -2 117.84%
NP 548 66 -464 1,182 0 -10,354 -5,750 -
-
NP to SH 472 38 -456 1,260 0 -10,378 -5,908 -
-
Tax Rate 16.97% 67.33% - 45.73% - - - -
Total Cost 146,536 116,634 107,058 191,502 0 193,678 250,488 -9.85%
-
Net Worth 32,529 32,933 33,222 35,721 0 37,479 55,760 -9.89%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
Net Worth 32,529 32,933 33,222 35,721 0 37,479 55,760 -9.89%
NOSH 63,783 63,333 65,142 64,948 64,620 64,620 66,382 -0.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
NP Margin 0.37% 0.06% -0.44% 0.61% 0.00% -5.65% -2.35% -
ROE 1.45% 0.12% -1.37% 3.53% 0.00% -27.69% -10.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
RPS 230.60 184.26 163.63 296.67 0.00 283.69 368.68 -8.67%
EPS 0.74 0.06 -0.70 1.94 0.00 -16.06 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.51 0.55 0.00 0.58 0.84 -9.20%
Adjusted Per Share Value based on latest NOSH - 65,588
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
RPS 30.13 23.91 21.83 39.47 0.00 37.55 50.13 -9.37%
EPS 0.10 0.01 -0.09 0.26 0.00 -2.13 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0675 0.0681 0.0732 0.00 0.0768 0.1142 -9.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 31/07/07 31/07/06 -
Price 1.10 1.50 1.85 0.95 2.25 2.75 3.10 -
P/RPS 0.48 0.81 1.13 0.32 0.00 0.97 0.84 -10.25%
P/EPS 148.65 2,500.00 -264.29 48.97 0.00 -17.12 -34.83 -
EY 0.67 0.04 -0.38 2.04 0.00 -5.84 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.88 3.63 1.73 0.00 4.74 3.69 -9.84%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 CAGR
Date 24/11/11 30/11/10 25/11/09 26/11/08 - 28/09/07 29/09/06 -
Price 1.80 1.65 2.50 1.10 0.00 2.25 2.80 -
P/RPS 0.78 0.90 1.53 0.37 0.00 0.79 0.76 0.50%
P/EPS 243.24 2,750.00 -357.14 56.70 0.00 -14.01 -31.46 -
EY 0.41 0.04 -0.28 1.76 0.00 -7.14 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.17 4.90 2.00 0.00 3.88 3.33 1.13%

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