[MAYU] QoQ Annualized Quarter Result on 31-Jan-2008

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Jan-2008
Profit Trend
QoQ--%
YoY- 47.35%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Revenue 192,684 211,340 198,287 189,394 0 179,466 0 -
PBT 2,178 4,452 -7,245 -7,618 0 -8,577 0 -
Tax -996 -1,152 -1,435 -146 0 -154 0 -
NP 1,182 3,300 -8,680 -7,765 0 -8,732 0 -
-
NP to SH 1,260 3,412 -8,612 -7,785 0 -8,752 0 -
-
Tax Rate 45.73% 25.88% - - - - - -
Total Cost 191,502 208,040 206,967 197,159 0 188,198 0 -
-
Net Worth 35,721 36,187 33,620 35,555 0 36,215 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Net Worth 35,721 36,187 33,620 35,555 0 36,215 0 -
NOSH 64,948 64,621 64,654 64,646 64,669 64,669 64,620 0.50%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
NP Margin 0.61% 1.56% -4.38% -4.10% 0.00% -4.87% 0.00% -
ROE 3.53% 9.43% -25.62% -21.90% 0.00% -24.17% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 296.67 327.04 306.69 292.97 0.00 277.51 0.00 -
EPS 1.94 5.28 -13.32 -12.04 0.00 -13.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.52 0.55 0.00 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,382
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 39.94 43.80 41.10 39.25 0.00 37.20 0.00 -
EPS 0.26 0.71 -1.78 -1.61 0.00 -1.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.074 0.075 0.0697 0.0737 0.00 0.0751 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 28/09/07 -
Price 0.95 1.80 2.00 2.10 1.95 2.20 2.25 -
P/RPS 0.32 0.55 0.00 0.72 0.00 0.79 0.00 -
P/EPS 48.97 34.09 0.00 -17.44 0.00 -16.26 0.00 -
EY 2.04 2.93 0.00 -5.74 0.00 -6.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 3.21 0.00 3.82 0.00 3.93 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 CAGR
Date 26/11/08 22/08/08 02/06/08 28/03/08 - 28/12/07 - -
Price 1.10 2.10 2.30 1.45 0.00 2.10 0.00 -
P/RPS 0.37 0.64 0.00 0.49 0.00 0.76 0.00 -
P/EPS 56.70 39.77 0.00 -12.04 0.00 -15.52 0.00 -
EY 1.76 2.51 0.00 -8.31 0.00 -6.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 3.75 0.00 2.64 0.00 3.75 0.00 -

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