[MAYU] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
Revenue 114,721 101,443 160,029 91,662 91,662 233,493 297,739 -16.84%
PBT -45 -2,850 277 -5,068 -5,068 -20,995 -1,402 -48.58%
Tax -161 197 -1,817 -109 -109 23 508 -
NP -206 -2,653 -1,540 -5,177 -5,177 -20,972 -894 -24.71%
-
NP to SH -153 -2,523 -1,418 -5,189 -5,189 -20,979 -856 -28.32%
-
Tax Rate - - 655.96% - - - - -
Total Cost 114,927 104,096 161,569 96,839 96,839 254,465 298,633 -16.86%
-
Net Worth 32,618 33,433 36,073 0 37,463 58,274 76,983 -15.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 32,618 33,433 36,073 0 37,463 58,274 76,983 -15.30%
NOSH 62,727 65,555 65,588 64,593 64,593 69,374 64,691 -0.59%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
NP Margin -0.18% -2.62% -0.96% -5.65% -5.65% -8.98% -0.30% -
ROE -0.47% -7.55% -3.93% 0.00% -13.85% -36.00% -1.11% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
RPS 182.89 154.74 243.99 141.91 141.91 336.57 460.24 -16.34%
EPS -0.24 -3.85 -2.16 -8.03 -8.03 -30.24 -1.32 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.55 0.00 0.58 0.84 1.19 -14.79%
Adjusted Per Share Value based on latest NOSH - 64,593
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
RPS 25.85 22.86 36.07 20.66 20.66 52.62 67.10 -16.84%
EPS -0.03 -0.57 -0.32 -1.17 -1.17 -4.73 -0.19 -30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0753 0.0813 0.00 0.0844 0.1313 0.1735 -15.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 31/07/07 31/07/06 29/07/05 -
Price 1.50 1.85 0.95 2.25 2.75 3.10 4.70 -
P/RPS 0.82 1.20 0.39 1.59 1.94 0.92 1.02 -4.13%
P/EPS -614.97 -48.07 -43.94 -28.01 -34.23 -10.25 -355.20 11.20%
EY -0.16 -2.08 -2.28 -3.57 -2.92 -9.75 -0.28 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.63 1.73 0.00 4.74 3.69 3.95 -5.92%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 CAGR
Date 30/11/10 25/11/09 26/11/08 - - 29/09/06 29/09/05 -
Price 1.65 2.50 1.10 0.00 0.00 2.80 4.20 -
P/RPS 0.90 1.62 0.45 0.00 0.00 0.83 0.91 -0.21%
P/EPS -676.47 -64.96 -50.88 0.00 0.00 -9.26 -317.41 15.76%
EY -0.15 -1.54 -1.97 0.00 0.00 -10.80 -0.32 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 4.90 2.00 0.00 0.00 3.33 3.53 -2.05%

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