[MAYU] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 62.76%
YoY- 1142.11%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,990 127,608 107,299 73,542 36,580 115,353 89,386 -46.51%
PBT 371 17,920 672 330 186 813 430 -9.37%
Tax -157 32 -261 -56 0 -1,455 -86 49.42%
NP 214 17,952 411 274 186 -642 344 -27.14%
-
NP to SH 143 17,886 264 236 145 -686 319 -41.45%
-
Tax Rate 42.32% -0.18% 38.84% 16.97% 0.00% 178.97% 20.00% -
Total Cost 34,776 109,656 106,888 73,268 36,394 115,995 89,042 -46.60%
-
Net Worth 111,063 50,030 32,839 32,529 33,613 32,272 33,853 120.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 111,063 50,030 32,839 32,529 33,613 32,272 33,853 120.95%
NOSH 47,666 6,463 64,390 63,783 65,909 64,545 65,102 -18.78%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.61% 14.07% 0.38% 0.37% 0.51% -0.56% 0.38% -
ROE 0.13% 35.75% 0.80% 0.73% 0.43% -2.13% 0.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.41 1,974.15 166.64 115.30 55.50 178.72 137.30 -34.14%
EPS 0.30 276.70 0.41 0.37 0.22 -1.06 0.49 -27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 7.74 0.51 0.51 0.51 0.50 0.52 172.03%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.17 26.14 21.98 15.06 7.49 23.63 18.31 -46.50%
EPS 0.03 3.66 0.05 0.05 0.03 -0.14 0.07 -43.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.1025 0.0673 0.0666 0.0689 0.0661 0.0693 121.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.87 1.85 2.10 1.10 1.15 0.13 0.13 -
P/RPS 1.19 0.09 1.26 0.95 2.07 0.07 0.09 460.04%
P/EPS 290.00 0.67 512.20 297.30 522.73 -12.23 26.53 393.25%
EY 0.34 149.57 0.20 0.34 0.19 -8.18 3.77 -79.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.24 4.12 2.16 2.25 0.26 0.25 29.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.79 0.82 2.00 1.80 0.10 1.35 0.13 -
P/RPS 1.08 0.04 1.20 1.56 0.18 0.76 0.09 424.94%
P/EPS 263.33 0.30 487.80 486.49 45.45 -127.02 26.53 362.50%
EY 0.38 337.44 0.21 0.21 2.20 -0.79 3.77 -78.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.11 3.92 3.53 0.20 2.70 0.25 22.77%

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