[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -99.2%
YoY- -1.38%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 137,074 101,824 69,074 34,990 127,608 107,299 73,542 51.39%
PBT -2,754 2,307 -582 371 17,920 672 330 -
Tax -1,595 0 -157 -157 32 -261 -56 830.74%
NP -4,349 2,307 -739 214 17,952 411 274 -
-
NP to SH -4,415 -599 -862 143 17,886 264 236 -
-
Tax Rate - 0.00% - 42.32% -0.18% 38.84% 16.97% -
Total Cost 141,423 99,517 69,813 34,776 109,656 106,888 73,268 54.96%
-
Net Worth 108,118 114,003 111,866 111,063 50,030 32,839 32,529 122.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 108,118 114,003 111,866 111,063 50,030 32,839 32,529 122.55%
NOSH 48,483 48,306 48,426 47,666 6,463 64,390 63,783 -16.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.17% 2.27% -1.07% 0.61% 14.07% 0.38% 0.37% -
ROE -4.08% -0.53% -0.77% 0.13% 35.75% 0.80% 0.73% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 282.72 210.79 142.64 73.41 1,974.15 166.64 115.30 81.73%
EPS -10.09 -1.24 -1.78 0.30 276.70 0.41 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.36 2.31 2.33 7.74 0.51 0.51 167.15%
Adjusted Per Share Value based on latest NOSH - 47,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.08 20.86 14.15 7.17 26.14 21.98 15.06 51.43%
EPS -0.90 -0.12 -0.18 0.03 3.66 0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.2335 0.2291 0.2275 0.1025 0.0673 0.0666 122.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.68 0.80 0.80 0.87 1.85 2.10 1.10 -
P/RPS 0.24 0.38 0.56 1.19 0.09 1.26 0.95 -60.00%
P/EPS -7.47 -64.52 -44.94 290.00 0.67 512.20 297.30 -
EY -13.39 -1.55 -2.23 0.34 149.57 0.20 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.37 0.24 4.12 2.16 -73.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 -
Price 0.80 0.705 0.76 0.79 0.82 2.00 1.80 -
P/RPS 0.28 0.33 0.53 1.08 0.04 1.20 1.56 -68.14%
P/EPS -8.79 -56.85 -42.70 263.33 0.30 487.80 486.49 -
EY -11.38 -1.76 -2.34 0.38 337.44 0.21 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.33 0.34 0.11 3.92 3.53 -78.14%

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