[MAYU] YoY Cumulative 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- 62.76%
YoY- 1142.11%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 66,375 73,314 69,074 73,542 58,350 53,297 96,342 -6.01%
PBT 236 3,930 -582 330 101 -232 1,089 -22.48%
Tax -173 -960 -157 -56 -68 0 -498 -16.14%
NP 63 2,970 -739 274 33 -232 591 -31.12%
-
NP to SH 63 2,932 -862 236 19 -228 630 -31.85%
-
Tax Rate 73.31% 24.43% - 16.97% 67.33% - 45.73% -
Total Cost 66,312 70,344 69,813 73,268 58,317 53,529 95,751 -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 0.06% 2.75% -0.77% 0.73% 0.06% -0.69% 1.76% -
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 126.43 162.03 142.64 115.30 92.13 81.82 148.34 -2.62%
EPS 0.12 6.48 -1.78 0.37 0.03 -0.35 0.97 -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 13.76 15.19 14.32 15.24 12.09 11.05 19.97 -6.01%
EPS 0.01 0.61 -0.18 0.05 0.00 -0.05 0.13 -34.77%
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 0.72 0.45 0.56 0.95 1.63 2.26 0.64 1.98%
P/EPS 762.50 11.27 -44.94 297.30 5,000.00 -528.57 97.94 40.75%
EY 0.13 8.88 -2.23 0.34 0.02 -0.19 1.02 -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 0.58 0.77 0.53 1.56 1.79 3.06 0.74 -3.97%
P/EPS 612.50 19.29 -42.70 486.49 5,500.00 -714.29 113.40 32.44%
EY 0.16 5.18 -2.34 0.21 0.02 -0.14 0.88 -24.72%
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