[MAYU] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 26.39%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Revenue 127,608 115,353 109,668 144,488 81,950 259,462 300,826 -11.27%
PBT 7,816 813 -378 -1,529 -1,916 -20,242 5,100 6.13%
Tax 32 -1,455 -93 -301 -25 -131 -41 -
NP 7,848 -642 -471 -1,830 -1,941 -20,373 5,059 6.31%
-
NP to SH 7,741 -709 -416 -1,665 -1,948 -20,263 5,059 6.11%
-
Tax Rate -0.41% 178.97% - - - - 0.80% -
Total Cost 119,760 115,995 110,139 146,318 83,891 279,835 295,767 -11.85%
-
Net Worth 45,248 33,018 34,242 32,924 0 60,107 82,099 -7.97%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Net Worth 45,248 33,018 34,242 32,924 0 60,107 82,099 -7.97%
NOSH 6,464 64,742 67,142 64,558 64,692 64,631 64,645 -27.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
NP Margin 6.15% -0.56% -0.43% -1.27% -2.37% -7.85% 1.68% -
ROE 17.11% -2.15% -1.21% -5.06% 0.00% -33.71% 6.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
RPS 1,974.10 178.17 163.34 223.81 126.68 401.45 465.35 22.33%
EPS 119.75 -1.10 -0.62 -2.58 -3.01 -31.35 7.83 46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 0.51 0.51 0.51 0.00 0.93 1.27 26.89%
Adjusted Per Share Value based on latest NOSH - 64,558
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
RPS 28.76 26.00 24.72 32.56 18.47 58.47 67.80 -11.27%
EPS 1.74 -0.16 -0.09 -0.38 -0.44 -4.57 1.14 6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.0744 0.0772 0.0742 0.00 0.1355 0.185 -7.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 27/01/06 31/01/05 -
Price 1.85 0.13 1.60 1.00 2.00 4.00 6.60 -
P/RPS 0.09 0.07 0.98 0.45 1.58 1.00 1.42 -31.94%
P/EPS 1.54 -11.87 -258.24 -38.77 -66.42 -12.76 84.34 -42.79%
EY 64.73 -8.42 -0.39 -2.58 -1.51 -7.84 1.19 74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 3.14 1.96 0.00 4.30 5.20 -34.16%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Date 31/05/12 31/05/11 26/05/10 28/05/09 - 31/03/06 31/03/05 -
Price 0.82 1.35 1.35 1.35 0.00 3.40 6.00 -
P/RPS 0.04 0.76 0.83 0.60 0.00 0.85 1.29 -38.40%
P/EPS 0.68 -123.28 -217.89 -52.34 0.00 -10.84 76.67 -48.27%
EY 146.04 -0.81 -0.46 -1.91 0.00 -9.22 1.30 93.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 2.65 2.65 2.65 0.00 3.66 4.72 -40.09%

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