[MAYU] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -401.4%
YoY- -465.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 169,048 137,074 135,765 138,148 139,960 127,608 143,065 11.77%
PBT 4,828 -2,754 3,076 -1,164 1,484 17,920 896 207.67%
Tax -520 -1,595 0 -314 -628 32 -348 30.73%
NP 4,308 -4,349 3,076 -1,478 856 17,952 548 295.86%
-
NP to SH 4,244 -4,415 -798 -1,724 572 17,886 352 426.59%
-
Tax Rate 10.77% - 0.00% - 42.32% -0.18% 38.84% -
Total Cost 164,740 141,423 132,689 139,626 139,104 109,656 142,517 10.15%
-
Net Worth 104,745 108,118 114,003 111,866 111,063 50,030 32,839 116.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 104,745 108,118 114,003 111,866 111,063 50,030 32,839 116.83%
NOSH 45,148 48,483 48,306 48,426 47,666 6,463 64,390 -21.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.55% -3.17% 2.27% -1.07% 0.61% 14.07% 0.38% -
ROE 4.05% -4.08% -0.70% -1.54% 0.52% 35.75% 1.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 374.42 282.72 281.05 285.27 293.62 1,974.15 222.18 41.65%
EPS 9.40 -10.09 -1.65 -3.56 1.20 276.70 0.55 564.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.23 2.36 2.31 2.33 7.74 0.51 174.79%
Adjusted Per Share Value based on latest NOSH - 48,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.63 28.08 27.81 28.30 28.67 26.14 29.31 11.77%
EPS 0.87 -0.90 -0.16 -0.35 0.12 3.66 0.07 437.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.2215 0.2335 0.2291 0.2275 0.1025 0.0673 116.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.68 0.80 0.80 0.87 1.85 2.10 -
P/RPS 0.19 0.24 0.28 0.28 0.30 0.09 0.95 -65.83%
P/EPS 7.77 -7.47 -48.39 -22.47 72.50 0.67 384.15 -92.59%
EY 12.88 -13.39 -2.07 -4.45 1.38 149.57 0.26 1252.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.34 0.35 0.37 0.24 4.12 -82.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 27/02/12 -
Price 0.76 0.80 0.705 0.76 0.79 0.82 2.00 -
P/RPS 0.20 0.28 0.25 0.27 0.27 0.04 0.90 -63.34%
P/EPS 8.09 -8.79 -42.64 -21.35 65.83 0.30 365.85 -92.14%
EY 12.37 -11.38 -2.35 -4.68 1.52 337.44 0.27 1183.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.30 0.33 0.34 0.11 3.92 -80.82%

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