[MAYU] YoY 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- -65.52%
YoY- 172.46%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 31,679 31,052 34,084 36,962 27,445 27,102 43,507 -5.14%
PBT -1,390 2,723 -953 144 5 -122 -24 96.63%
Tax 296 -830 0 -56 -60 0 -210 -
NP -1,094 1,893 -953 88 -55 -122 -234 29.29%
-
NP to SH -1,094 1,871 -1,005 50 -69 -118 -223 30.33%
-
Tax Rate - 30.48% - 38.89% 1,200.00% - - -
Total Cost 32,773 29,159 35,037 36,874 27,500 27,224 43,741 -4.69%
-
Net Worth 110,441 106,656 112,152 31,874 32,618 33,433 36,073 20.49%
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 110,441 106,656 112,152 31,874 32,618 33,433 36,073 20.49%
NOSH 52,095 45,193 48,550 62,500 62,727 65,555 65,588 -3.76%
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 -3.45% 6.10% -2.80% 0.24% -0.20% -0.45% -0.54% -
ROE -0.99% 1.75% -0.90% 0.16% -0.21% -0.35% -0.62% -
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 60.81 68.71 70.20 59.14 43.75 41.34 66.33 -1.43%
EPS -2.10 4.14 -2.07 0.08 -0.11 -0.18 -0.34 35.43%
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 7.14 7.00 7.68 8.33 6.19 6.11 9.81 -5.15%
EPS -0.25 0.42 -0.23 0.01 -0.02 -0.03 -0.05 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.2404 0.2528 0.0718 0.0735 0.0753 0.0813 20.49%
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 1.50 1.06 1.14 1.86 3.43 4.47 1.43 0.79%
P/EPS -43.57 17.63 -38.65 1,375.00 -1,363.64 -1,027.78 -279.41 -26.62%
EY -2.30 5.67 -2.59 0.07 -0.07 -0.10 -0.36 36.19%
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 1.21 1.82 1.08 3.04 3.77 6.05 1.66 -5.13%
P/EPS -35.00 30.19 -36.71 2,250.00 -1,500.00 -1,388.89 -323.53 -30.96%
EY -2.86 3.31 -2.72 0.04 -0.07 -0.07 -0.31 44.79%
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