[MAYU] YoY Cumulative 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- 121.14%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 34,696 42,262 34,990 36,580 30,905 26,195 52,835 -6.76%
PBT 1,626 1,207 371 186 96 -110 1,113 6.51%
Tax -469 -130 -157 0 -8 0 -288 8.46%
NP 1,157 1,077 214 186 88 -110 825 5.79%
-
NP to SH 1,157 1,061 143 145 104 -110 853 5.20%
-
Tax Rate 28.84% 10.77% 42.32% 0.00% 8.33% - 25.88% -
Total Cost 33,539 41,185 34,776 36,394 30,817 26,305 52,010 -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 1.03% 1.01% 0.13% 0.43% 0.31% -0.33% 2.36% -
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 66.27 93.61 73.41 55.50 47.55 40.48 81.76 -3.43%
EPS 2.21 2.35 0.30 0.22 0.16 -0.17 1.32 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 7.11 8.66 7.17 7.49 6.33 5.37 10.82 -6.75%
EPS 0.24 0.22 0.03 0.03 0.02 -0.02 0.17 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2295 0.2146 0.2275 0.0689 0.0692 0.0676 0.0741 20.72%
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 1.24 0.78 1.19 2.07 3.58 3.09 2.20 -9.10%
P/EPS 37.10 31.06 290.00 522.73 1,062.50 -735.29 136.36 -19.49%
EY 2.70 3.22 0.34 0.19 0.09 -0.14 0.73 24.34%
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 1.28 0.81 1.08 0.18 2.73 4.45 2.57 -10.96%
P/EPS 38.46 32.34 263.33 45.45 812.50 -1,058.82 159.09 -21.06%
EY 2.60 3.09 0.38 2.20 0.12 -0.09 0.63 26.63%
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