[MAYU] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 0.88%
YoY- 60.81%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 116,700 123,620 109,668 110,505 106,594 104,780 144,488 -13.26%
PBT 202 384 -378 -417 -464 -440 -1,529 -
Tax -136 -32 -57 -48 0 0 -301 -41.08%
NP 66 352 -435 -465 -464 -440 -1,830 -
-
NP to SH 38 416 -394 -452 -456 -440 -1,789 -
-
Tax Rate 67.33% 8.33% - - - - - -
Total Cost 116,634 123,268 110,103 110,970 107,058 105,220 146,318 -14.01%
-
Net Worth 32,933 33,799 32,785 33,248 33,222 32,999 32,938 -0.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 32,933 33,799 32,785 33,248 33,222 32,999 32,938 -0.01%
NOSH 63,333 65,000 64,285 65,192 65,142 64,705 64,584 -1.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.06% 0.28% -0.40% -0.42% -0.44% -0.42% -1.27% -
ROE 0.12% 1.23% -1.20% -1.36% -1.37% -1.33% -5.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 184.26 190.18 170.59 169.51 163.63 161.93 223.72 -12.12%
EPS 0.06 0.64 -0.61 -0.69 -0.70 -0.68 -2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.51 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 62,941
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.19 25.62 22.73 22.90 22.09 21.72 29.95 -13.26%
EPS 0.01 0.09 -0.08 -0.09 -0.09 -0.09 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0701 0.068 0.0689 0.0689 0.0684 0.0683 0.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.50 1.70 1.60 1.70 1.85 1.25 1.00 -
P/RPS 0.81 0.89 0.94 1.00 1.13 0.77 0.45 47.91%
P/EPS 2,500.00 265.63 -261.06 -245.19 -264.29 -183.82 -36.10 -
EY 0.04 0.38 -0.38 -0.41 -0.38 -0.54 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.27 3.14 3.33 3.63 2.45 1.96 29.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 1.65 1.30 1.35 1.40 2.50 1.80 1.35 -
P/RPS 0.90 0.68 0.79 0.83 1.53 1.11 0.60 31.00%
P/EPS 2,750.00 203.13 -220.27 -201.92 -357.14 -264.71 -48.74 -
EY 0.04 0.49 -0.45 -0.50 -0.28 -0.38 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.50 2.65 2.75 4.90 3.53 2.65 12.67%

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