[MAYU] YoY Quarter Result on 30-Apr-2007 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ--%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 26,195 52,835 0 40,960 62,776 83,696 89,940 -21.22%
PBT -110 1,113 0 -2,967 -2,296 220 2,597 -
Tax 0 -288 0 0 -64 -45 -585 -
NP -110 825 0 -2,967 -2,360 175 2,012 -
-
NP to SH -110 853 0 -2,967 -2,360 175 2,012 -
-
Tax Rate - 25.88% - - - 20.45% 22.53% -
Total Cost 26,305 52,010 0 43,927 65,136 83,521 87,928 -20.81%
-
Net Worth 32,999 36,187 0 37,491 54,706 79,950 78,927 -15.52%
Dividend
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 32,999 36,187 0 37,491 54,706 79,950 78,927 -15.52%
NOSH 64,705 64,621 64,640 64,640 63,611 65,000 64,694 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin -0.42% 1.56% 0.00% -7.24% -3.76% 0.21% 2.24% -
ROE -0.33% 2.36% 0.00% -7.91% -4.31% 0.22% 2.55% -
Per Share
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 40.48 81.76 0.00 63.37 98.69 128.76 139.02 -21.23%
EPS -0.17 1.32 0.00 -4.59 -3.71 0.24 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.56 0.00 0.58 0.86 1.23 1.22 -15.52%
Adjusted Per Share Value based on latest NOSH - 64,640
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 5.37 10.82 0.00 8.39 12.86 17.14 18.42 -21.21%
EPS -0.02 0.17 0.00 -0.61 -0.48 0.04 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0741 0.00 0.0768 0.1121 0.1638 0.1617 -15.52%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.25 1.80 2.65 2.80 3.45 5.90 8.10 -
P/RPS 3.09 2.20 0.00 4.42 3.50 4.58 5.83 -11.55%
P/EPS -735.29 136.36 0.00 -61.00 -92.99 2,191.43 260.45 -
EY -0.14 0.73 0.00 -1.64 -1.08 0.05 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.21 0.00 4.83 4.01 4.80 6.64 -17.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 28/08/09 22/08/08 - 26/06/07 30/06/06 30/06/05 28/06/04 -
Price 1.80 2.10 0.00 2.60 3.40 5.00 6.55 -
P/RPS 4.45 2.57 0.00 4.10 3.45 3.88 4.71 -1.09%
P/EPS -1,058.82 159.09 0.00 -56.64 -91.64 1,857.14 210.61 -
EY -0.09 0.63 0.00 -1.77 -1.09 0.05 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.75 0.00 4.48 3.95 4.07 5.37 -7.79%

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