[MAYU] YoY TTM Result on 31-Jan-2006 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -151.28%
YoY- -500.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 109,668 144,488 81,950 259,462 300,826 273,869 238,843 -10.29%
PBT -378 -1,529 -1,916 -20,242 5,100 6,890 6,745 -
Tax -93 -301 -25 -131 -41 -1,086 -943 -27.61%
NP -471 -1,830 -1,941 -20,373 5,059 5,804 5,802 -
-
NP to SH -416 -1,665 -1,948 -20,263 5,059 5,804 5,939 -
-
Tax Rate - - - - 0.80% 15.76% 13.98% -
Total Cost 110,139 146,318 83,891 279,835 295,767 268,065 233,041 -9.92%
-
Net Worth 34,242 32,924 0 60,107 82,099 76,527 54,610 -6.30%
Dividend
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 34,242 32,924 0 60,107 82,099 76,527 54,610 -6.30%
NOSH 67,142 64,558 64,692 64,631 64,645 62,727 54,610 2.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -0.43% -1.27% -2.37% -7.85% 1.68% 2.12% 2.43% -
ROE -1.21% -5.06% 0.00% -33.71% 6.16% 7.58% 10.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 163.34 223.81 126.68 401.45 465.35 436.60 437.36 -12.83%
EPS -0.62 -2.58 -3.01 -31.35 7.83 9.25 10.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.00 0.93 1.27 1.22 1.00 -8.96%
Adjusted Per Share Value based on latest NOSH - 64,631
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 22.46 29.60 16.79 53.15 61.62 56.10 48.93 -10.29%
EPS -0.09 -0.34 -0.40 -4.15 1.04 1.19 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0674 0.00 0.1231 0.1682 0.1568 0.1119 -6.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/10 31/03/09 31/03/08 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 1.60 1.00 2.00 4.00 6.60 9.65 7.20 -
P/RPS 0.98 0.45 1.58 1.00 1.42 2.21 1.65 -7.01%
P/EPS -258.24 -38.77 -66.42 -12.76 84.34 104.29 66.21 -
EY -0.39 -2.58 -1.51 -7.84 1.19 0.96 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 1.96 0.00 4.30 5.20 7.91 7.20 -10.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/05/10 28/05/09 - 31/03/06 31/03/05 28/04/04 28/03/03 -
Price 1.35 1.35 0.00 3.40 6.00 8.10 6.75 -
P/RPS 0.83 0.60 0.00 0.85 1.29 1.86 1.54 -8.26%
P/EPS -217.89 -52.34 0.00 -10.84 76.67 87.54 62.07 -
EY -0.46 -1.91 0.00 -9.22 1.30 1.14 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.65 0.00 3.66 4.72 6.64 6.75 -12.23%

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