[MAYU] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ--%
YoY- 0.92%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 82,879 119,996 0 134,600 171,861 209,053 223,109 -17.43%
PBT -313 -604 0 -6,433 -6,371 -8,791 5,067 -
Tax -36 -284 0 -116 -175 -125 -829 -45.48%
NP -349 -888 0 -6,549 -6,546 -8,916 4,238 -
-
NP to SH -339 -865 0 -6,564 -6,625 -8,885 4,238 -
-
Tax Rate - - - - - - 16.36% -
Total Cost 83,228 120,884 0 141,149 178,407 217,969 218,871 -17.05%
-
Net Worth 33,248 34,212 0 36,215 50,414 69,181 80,754 -15.77%
Dividend
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 33,248 34,212 0 36,215 50,414 69,181 80,754 -15.77%
NOSH 65,192 64,552 64,669 64,669 64,634 64,655 64,603 0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -0.42% -0.74% 0.00% -4.87% -3.81% -4.26% 1.90% -
ROE -1.02% -2.53% 0.00% -18.13% -13.14% -12.84% 5.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 127.13 185.89 0.00 208.13 265.90 323.33 345.35 -17.57%
EPS -0.52 -1.34 0.00 -10.15 -10.25 -13.74 6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.00 0.56 0.78 1.07 1.25 -15.92%
Adjusted Per Share Value based on latest NOSH - 64,553
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 16.98 24.58 0.00 27.57 35.20 42.82 45.70 -17.42%
EPS -0.07 -0.18 0.00 -1.34 -1.36 -1.82 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0701 0.00 0.0742 0.1033 0.1417 0.1654 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.70 1.20 1.95 2.20 2.90 3.80 5.75 -
P/RPS 1.34 0.65 0.00 1.06 1.09 1.18 1.66 -4.05%
P/EPS -326.92 -89.55 0.00 -21.67 -28.29 -27.65 87.65 -
EY -0.31 -1.12 0.00 -4.61 -3.53 -3.62 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.26 0.00 3.93 3.72 3.55 4.60 -6.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 25/02/10 25/02/09 - 28/12/07 21/12/06 23/12/05 24/12/04 -
Price 1.40 3.60 0.00 2.10 2.95 3.80 6.20 -
P/RPS 1.10 1.94 0.00 1.01 1.11 1.18 1.80 -9.08%
P/EPS -269.23 -268.66 0.00 -20.69 -28.78 -27.65 94.51 -
EY -0.37 -0.37 0.00 -4.83 -3.47 -3.62 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 6.79 0.00 3.75 3.78 3.55 4.96 -10.78%

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