[MAYU] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -25.17%
YoY- -30.88%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 96,342 0 91,662 122,369 148,338 151,425 127,981 -5.34%
PBT 1,089 0 -5,068 -2,874 -2,121 4,381 4,425 -23.74%
Tax -498 0 -109 -1 -155 -704 -347 7.23%
NP 591 0 -5,177 -2,875 -2,276 3,677 4,078 -31.16%
-
NP to SH 630 0 -5,189 -2,954 -2,257 3,677 4,078 -30.30%
-
Tax Rate 45.73% - - - - 16.07% 7.84% -
Total Cost 95,751 0 96,839 125,244 150,614 147,748 123,903 -4.86%
-
Net Worth 35,721 0 37,479 55,760 76,957 80,131 67,237 -11.50%
Dividend
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 35,721 0 37,479 55,760 76,957 80,131 67,237 -11.50%
NOSH 64,948 64,620 64,620 66,382 64,670 64,622 54,664 3.38%
Ratio Analysis
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 0.61% 0.00% -5.65% -2.35% -1.53% 2.43% 3.19% -
ROE 1.76% 0.00% -13.84% -5.30% -2.93% 4.59% 6.07% -
Per Share
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 148.34 0.00 141.85 184.34 229.38 234.32 234.12 -8.44%
EPS 0.97 0.00 -8.03 -4.45 -3.49 5.69 7.46 -32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.00 0.58 0.84 1.19 1.24 1.23 -14.40%
Adjusted Per Share Value based on latest NOSH - 69,374
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 19.73 0.00 18.78 25.07 30.39 31.02 26.22 -5.34%
EPS 0.13 0.00 -1.06 -0.61 -0.46 0.75 0.84 -30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0732 0.00 0.0768 0.1142 0.1576 0.1641 0.1377 -11.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/08 28/09/07 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.95 2.25 2.75 3.10 4.70 6.80 8.90 -
P/RPS 0.64 0.00 1.94 1.68 2.05 2.90 3.80 -29.13%
P/EPS 97.94 0.00 -34.25 -69.66 -134.67 119.51 119.30 -3.74%
EY 1.02 0.00 -2.92 -1.44 -0.74 0.84 0.84 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 4.74 3.69 3.95 5.48 7.24 -24.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 26/11/08 - 28/09/07 29/09/06 29/09/05 24/09/04 25/09/03 -
Price 1.10 0.00 2.25 2.80 4.20 6.40 8.35 -
P/RPS 0.74 0.00 1.59 1.52 1.83 2.73 3.57 -26.23%
P/EPS 113.40 0.00 -28.02 -62.92 -120.34 112.48 111.93 0.25%
EY 0.88 0.00 -3.57 -1.59 -0.83 0.89 0.89 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 3.88 3.33 3.53 5.16 6.79 -21.04%

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