[MAYU] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 0.88%
YoY- 60.81%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Revenue 135,765 143,065 119,181 110,505 159,994 0 179,466 -5.25%
PBT 3,076 896 573 -417 -805 0 -8,577 -
Tax 0 -348 -114 -48 -378 0 -154 -
NP 3,076 548 458 -465 -1,184 0 -8,732 -
-
NP to SH -798 352 425 -452 -1,153 0 -8,752 -37.06%
-
Tax Rate 0.00% 38.84% 19.90% - - - - -
Total Cost 132,689 142,517 118,722 110,970 161,178 0 188,198 -6.53%
-
Net Worth 114,003 32,839 33,853 33,248 34,212 0 36,215 24.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Net Worth 114,003 32,839 33,853 33,248 34,212 0 36,215 24.81%
NOSH 48,306 64,390 65,101 65,192 64,552 64,669 64,669 -5.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
NP Margin 2.27% 0.38% 0.38% -0.42% -0.74% 0.00% -4.87% -
ROE -0.70% 1.07% 1.26% -1.36% -3.37% 0.00% -24.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
RPS 281.05 222.18 183.07 169.51 247.85 0.00 277.51 0.24%
EPS -1.65 0.55 0.65 -0.69 -1.79 0.00 -13.53 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 0.51 0.52 0.51 0.53 0.00 0.56 32.06%
Adjusted Per Share Value based on latest NOSH - 62,941
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
RPS 27.81 29.31 24.41 22.64 32.77 0.00 36.76 -5.25%
EPS -0.16 0.07 0.09 -0.09 -0.24 0.00 -1.79 -37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.0673 0.0693 0.0681 0.0701 0.00 0.0742 24.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 31/10/07 -
Price 0.80 2.10 0.13 1.70 1.20 1.95 2.20 -
P/RPS 0.28 0.95 0.07 1.00 0.48 0.00 0.79 -18.17%
P/EPS -48.39 384.15 19.90 -245.19 -67.16 0.00 -16.26 23.47%
EY -2.07 0.26 5.03 -0.41 -1.49 0.00 -6.15 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 4.12 0.25 3.33 2.26 0.00 3.93 -37.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 25/02/09 - 28/12/07 -
Price 0.705 2.00 0.13 1.40 3.60 0.00 2.10 -
P/RPS 0.25 0.90 0.07 0.83 1.45 0.00 0.76 -19.34%
P/EPS -42.64 365.85 19.90 -201.92 -201.49 0.00 -15.52 21.57%
EY -2.35 0.27 5.03 -0.50 -0.50 0.00 -6.44 -17.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 3.92 0.25 2.75 6.79 0.00 3.75 -38.63%

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