[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 109.9%
YoY--%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Revenue 144,488 119,996 96,342 52,835 198,287 173,612 0 -
PBT -1,529 -604 1,089 1,113 -7,245 -6,984 0 -
Tax -301 -284 -498 -288 -1,435 -134 0 -
NP -1,830 -888 591 825 -8,680 -7,118 0 -
-
NP to SH -1,789 -865 630 853 -8,612 -7,137 0 -
-
Tax Rate - - 45.73% 25.88% - - - -
Total Cost 146,318 120,884 95,751 52,010 206,967 180,730 0 -
-
Net Worth 32,938 34,212 35,721 36,187 33,620 35,555 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Net Worth 32,938 34,212 35,721 36,187 33,620 35,555 0 -
NOSH 64,584 64,552 64,948 64,621 64,654 64,646 64,669 -0.10%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
NP Margin -1.27% -0.74% 0.61% 1.56% -4.38% -4.10% 0.00% -
ROE -5.43% -2.53% 1.76% 2.36% -25.62% -20.07% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
RPS 223.72 185.89 148.34 81.76 306.69 268.55 0.00 -
EPS -2.77 -1.34 0.97 1.32 -13.32 -11.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.55 0.56 0.52 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,621
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
RPS 29.95 24.87 19.97 10.95 41.10 35.98 0.00 -
EPS -0.37 -0.18 0.13 0.18 -1.78 -1.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0709 0.074 0.075 0.0697 0.0737 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 -
Price 1.00 1.20 0.95 1.80 2.00 2.10 1.95 -
P/RPS 0.45 0.65 0.64 2.20 0.00 0.78 0.00 -
P/EPS -36.10 -89.55 97.94 136.36 0.00 -19.02 0.00 -
EY -2.77 -1.12 1.02 0.73 0.00 -5.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.26 1.73 3.21 0.00 3.82 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Date 28/05/09 25/02/09 26/11/08 22/08/08 02/06/08 28/03/08 - -
Price 1.35 3.60 1.10 2.10 2.30 1.45 0.00 -
P/RPS 0.60 1.94 0.74 2.57 0.00 0.54 0.00 -
P/EPS -48.74 -268.66 113.40 159.09 0.00 -13.13 0.00 -
EY -2.05 -0.37 0.88 0.63 0.00 -7.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 6.79 2.00 3.75 0.00 2.64 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