[MAYU] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -18.62%
YoY- 1142.11%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 132,750 146,628 138,148 147,084 116,700 106,594 192,684 -6.01%
PBT 472 7,860 -1,164 660 202 -464 2,178 -22.48%
Tax -346 -1,920 -314 -112 -136 0 -996 -16.14%
NP 126 5,940 -1,478 548 66 -464 1,182 -31.12%
-
NP to SH 126 5,864 -1,724 472 38 -456 1,260 -31.85%
-
Tax Rate 73.31% 24.43% - 16.97% 67.33% - 45.73% -
Total Cost 132,624 140,688 139,626 146,536 116,634 107,058 191,502 -5.93%
-
Net Worth 111,299 106,782 111,866 32,529 32,933 33,222 35,721 20.84%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,299 106,782 111,866 32,529 32,933 33,222 35,721 20.84%
NOSH 52,500 45,246 48,426 63,783 63,333 65,142 64,948 -3.48%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.09% 4.05% -1.07% 0.37% 0.06% -0.44% 0.61% -
ROE 0.11% 5.49% -1.54% 1.45% 0.12% -1.37% 3.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 252.86 324.06 285.27 230.60 184.26 163.63 296.67 -2.62%
EPS 0.24 12.96 -3.56 0.74 0.06 -0.70 1.94 -29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.36 2.31 0.51 0.52 0.51 0.55 25.20%
Adjusted Per Share Value based on latest NOSH - 62,500
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.51 30.39 28.63 30.48 24.19 22.09 39.94 -6.02%
EPS 0.03 1.22 -0.36 0.10 0.01 -0.09 0.26 -30.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.2213 0.2319 0.0674 0.0683 0.0689 0.074 20.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.915 0.73 0.80 1.10 1.50 1.85 0.95 -
P/RPS 0.36 0.23 0.28 0.48 0.81 1.13 0.32 1.98%
P/EPS 381.25 5.63 -22.47 148.65 2,500.00 -264.29 48.97 40.75%
EY 0.26 17.75 -4.45 0.67 0.04 -0.38 2.04 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.35 2.16 2.88 3.63 1.73 -20.69%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 19/11/13 30/11/12 24/11/11 30/11/10 25/11/09 26/11/08 -
Price 0.735 1.25 0.76 1.80 1.65 2.50 1.10 -
P/RPS 0.29 0.39 0.27 0.78 0.90 1.53 0.37 -3.97%
P/EPS 306.25 9.65 -21.35 243.24 2,750.00 -357.14 56.70 32.44%
EY 0.33 10.37 -4.68 0.41 0.04 -0.28 1.76 -24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.53 0.33 3.53 3.17 4.90 2.00 -25.20%

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