[MAYU] YoY Cumulative 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- -107.27%
YoY- -136.19%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Revenue 69,074 73,542 58,350 53,297 96,342 0 91,662 -5.32%
PBT -582 330 101 -232 1,089 0 -5,068 -34.19%
Tax -157 -56 -68 0 -498 0 -109 7.30%
NP -739 274 33 -232 591 0 -5,177 -31.36%
-
NP to SH -862 236 19 -228 630 0 -5,189 -29.32%
-
Tax Rate - 16.97% 67.33% - 45.73% - - -
Total Cost 69,813 73,268 58,317 53,529 95,751 0 96,839 -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 -0.77% 0.73% 0.06% -0.69% 1.76% 0.00% -13.84% -
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 142.64 115.30 92.13 81.82 148.34 0.00 141.85 0.10%
EPS -1.78 0.37 0.03 -0.35 0.97 0.00 -8.03 -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 14.15 15.06 11.95 10.92 19.73 0.00 18.78 -5.32%
EPS -0.18 0.05 0.00 -0.05 0.13 0.00 -1.06 -29.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.0666 0.0675 0.0681 0.0732 0.00 0.0768 23.52%
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 0.56 0.95 1.63 2.26 0.64 0.00 1.94 -21.35%
P/EPS -44.94 297.30 5,000.00 -528.57 97.94 0.00 -34.25 5.39%
EY -2.23 0.34 0.02 -0.19 1.02 0.00 -2.92 -5.07%
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 0.53 1.56 1.79 3.06 0.74 0.00 1.59 -19.13%
P/EPS -42.70 486.49 5,500.00 -714.29 113.40 0.00 -28.02 8.48%
EY -2.34 0.21 0.02 -0.14 0.88 0.00 -3.57 -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