[MAYU] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -162.44%
YoY- -309.65%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 244,738 251,104 259,462 278,737 296,676 334,784 299,727 -12.67%
PBT -5,748 -9,184 -20,254 -11,721 -4,242 880 2,687 -
Tax -2 -256 -131 -166 -310 -180 -142 -94.21%
NP -5,750 -9,440 -20,385 -11,888 -4,552 700 2,545 -
-
NP to SH -5,908 -9,440 -20,356 -11,846 -4,514 700 2,545 -
-
Tax Rate - - - - - 20.45% 5.28% -
Total Cost 250,488 260,544 279,847 290,625 301,228 334,084 297,182 -10.79%
-
Net Worth 55,760 54,706 58,177 69,181 76,957 79,950 80,763 -21.93%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 55,760 54,706 58,177 69,181 76,957 79,950 80,763 -21.93%
NOSH 66,382 63,611 64,642 64,655 64,670 65,000 64,610 1.82%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -2.35% -3.76% -7.86% -4.26% -1.53% 0.21% 0.85% -
ROE -10.60% -17.26% -34.99% -17.12% -5.87% 0.88% 3.15% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 368.68 394.74 401.38 431.11 458.75 515.05 463.90 -14.23%
EPS -8.90 -14.84 -31.49 -18.32 -6.98 0.96 3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.90 1.07 1.19 1.23 1.25 -23.33%
Adjusted Per Share Value based on latest NOSH - 64,650
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 50.13 51.44 53.15 57.10 60.77 68.58 61.40 -12.67%
EPS -1.21 -1.93 -4.17 -2.43 -0.92 0.14 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.1121 0.1192 0.1417 0.1576 0.1638 0.1654 -21.93%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 3.10 3.45 4.00 3.80 4.70 5.90 6.60 -
P/RPS 0.84 0.87 1.00 0.88 1.02 1.15 1.42 -29.59%
P/EPS -34.83 -23.25 -12.70 -20.74 -67.34 547.86 167.56 -
EY -2.87 -4.30 -7.87 -4.82 -1.49 0.18 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 4.01 4.44 3.55 3.95 4.80 5.28 -21.29%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 30/06/06 31/03/06 23/12/05 29/09/05 30/06/05 31/03/05 -
Price 2.80 3.40 3.40 3.80 4.20 5.00 6.00 -
P/RPS 0.76 0.86 0.85 0.88 0.92 0.97 1.29 -29.79%
P/EPS -31.46 -22.91 -10.80 -20.74 -60.17 464.29 152.32 -
EY -3.18 -4.36 -9.26 -4.82 -1.66 0.22 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.95 3.78 3.55 3.53 4.07 4.80 -21.68%

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