[MAYU] YoY 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- -7.27%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Revenue 34,084 36,962 27,445 27,102 43,507 0 50,702 -7.39%
PBT -953 144 5 -122 -24 0 -2,101 -14.17%
Tax 0 -56 -60 0 -210 0 -109 -
NP -953 88 -55 -122 -234 0 -2,210 -15.00%
-
NP to SH -1,005 50 -69 -118 -223 0 -2,222 -14.22%
-
Tax Rate - 38.89% 1,200.00% - - - - -
Total Cost 35,037 36,874 27,500 27,224 43,741 0 52,912 -7.66%
-
Net Worth 112,152 31,874 32,618 33,433 36,073 0 37,463 23.61%
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 112,152 31,874 32,618 33,433 36,073 0 37,463 23.61%
NOSH 48,550 62,500 62,727 65,555 65,588 64,593 64,593 -5.37%
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 -2.80% 0.24% -0.20% -0.45% -0.54% 0.00% -4.36% -
ROE -0.90% 0.16% -0.21% -0.35% -0.62% 0.00% -5.93% -
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 70.20 59.14 43.75 41.34 66.33 0.00 78.49 -2.13%
EPS -2.07 0.08 -0.11 -0.18 -0.34 0.00 -3.44 -9.35%
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 7.68 8.33 6.19 6.11 9.81 0.00 11.43 -7.39%
EPS -0.23 0.01 -0.02 -0.03 -0.05 0.00 -0.50 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2528 0.0718 0.0735 0.0753 0.0813 0.00 0.0844 23.62%
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 1.14 1.86 3.43 4.47 1.43 0.00 3.50 -19.49%
P/EPS -38.65 1,375.00 -1,363.64 -1,027.78 -279.41 0.00 -79.94 -13.10%
EY -2.59 0.07 -0.07 -0.10 -0.36 0.00 -1.25 15.12%
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 1.08 3.04 3.77 6.05 1.66 0.00 2.87 -17.21%
P/EPS -36.71 2,250.00 -1,500.00 -1,388.89 -323.53 0.00 -65.41 -10.56%
EY -2.72 0.04 -0.07 -0.07 -0.31 0.00 -1.53 11.76%
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