[MAYU] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -3.64%
YoY- -136.19%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Revenue 138,148 147,084 116,700 106,594 192,684 0 183,324 -5.32%
PBT -1,164 660 202 -464 2,178 0 -10,136 -34.19%
Tax -314 -112 -136 0 -996 0 -218 7.30%
NP -1,478 548 66 -464 1,182 0 -10,354 -31.36%
-
NP to SH -1,724 472 38 -456 1,260 0 -10,378 -29.32%
-
Tax Rate - 16.97% 67.33% - 45.73% - - -
Total Cost 139,626 146,536 116,634 107,058 191,502 0 193,678 -6.13%
-
Net Worth 111,866 32,529 32,933 33,222 35,721 0 37,479 23.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Net Worth 111,866 32,529 32,933 33,222 35,721 0 37,479 23.54%
NOSH 48,426 63,783 63,333 65,142 64,948 64,620 64,620 -5.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
NP Margin -1.07% 0.37% 0.06% -0.44% 0.61% 0.00% -5.65% -
ROE -1.54% 1.45% 0.12% -1.37% 3.53% 0.00% -27.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
RPS 285.27 230.60 184.26 163.63 296.67 0.00 283.69 0.10%
EPS -3.56 0.74 0.06 -0.70 1.94 0.00 -16.06 -25.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 0.51 0.52 0.51 0.55 0.00 0.58 30.62%
Adjusted Per Share Value based on latest NOSH - 65,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
RPS 31.13 33.15 26.30 24.02 43.43 0.00 41.32 -5.32%
EPS -0.39 0.11 0.01 -0.10 0.28 0.00 -2.34 -29.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.0733 0.0742 0.0749 0.0805 0.00 0.0845 23.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 31/07/07 -
Price 0.80 1.10 1.50 1.85 0.95 2.25 2.75 -
P/RPS 0.28 0.48 0.81 1.13 0.32 0.00 0.97 -21.35%
P/EPS -22.47 148.65 2,500.00 -264.29 48.97 0.00 -17.12 5.39%
EY -4.45 0.67 0.04 -0.38 2.04 0.00 -5.84 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 2.16 2.88 3.63 1.73 0.00 4.74 -39.57%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Date 30/11/12 24/11/11 30/11/10 25/11/09 26/11/08 - 28/09/07 -
Price 0.76 1.80 1.65 2.50 1.10 0.00 2.25 -
P/RPS 0.27 0.78 0.90 1.53 0.37 0.00 0.79 -18.74%
P/EPS -21.35 243.24 2,750.00 -357.14 56.70 0.00 -14.01 8.48%
EY -4.68 0.41 0.04 -0.28 1.76 0.00 -7.14 -7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 3.53 3.17 4.90 2.00 0.00 3.88 -37.90%

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