[MAYU] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -702.8%
YoY- -465.25%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,262 137,074 101,824 69,074 34,990 127,608 107,299 -46.29%
PBT 1,207 -2,754 2,307 -582 371 17,920 672 47.81%
Tax -130 -1,595 0 -157 -157 32 -261 -37.19%
NP 1,077 -4,349 2,307 -739 214 17,952 411 90.18%
-
NP to SH 1,061 -4,415 -599 -862 143 17,886 264 152.99%
-
Tax Rate 10.77% - 0.00% - 42.32% -0.18% 38.84% -
Total Cost 41,185 141,423 99,517 69,813 34,776 109,656 106,888 -47.07%
-
Net Worth 104,745 108,118 114,003 111,866 111,063 50,030 32,839 116.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 104,745 108,118 114,003 111,866 111,063 50,030 32,839 116.83%
NOSH 45,148 48,483 48,306 48,426 47,666 6,463 64,390 -21.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.55% -3.17% 2.27% -1.07% 0.61% 14.07% 0.38% -
ROE 1.01% -4.08% -0.53% -0.77% 0.13% 35.75% 0.80% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 93.61 282.72 210.79 142.64 73.41 1,974.15 166.64 -31.94%
EPS 2.35 -10.09 -1.24 -1.78 0.30 276.70 0.41 220.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.23 2.36 2.31 2.33 7.74 0.51 174.79%
Adjusted Per Share Value based on latest NOSH - 48,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.66 28.08 20.86 14.15 7.17 26.14 21.98 -46.28%
EPS 0.22 -0.90 -0.12 -0.18 0.03 3.66 0.05 168.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.2215 0.2335 0.2291 0.2275 0.1025 0.0673 116.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.68 0.80 0.80 0.87 1.85 2.10 -
P/RPS 0.78 0.24 0.38 0.56 1.19 0.09 1.26 -27.38%
P/EPS 31.06 -7.47 -64.52 -44.94 290.00 0.67 512.20 -84.59%
EY 3.22 -13.39 -1.55 -2.23 0.34 149.57 0.20 538.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.34 0.35 0.37 0.24 4.12 -82.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 27/02/13 30/11/12 30/08/12 31/05/12 27/02/12 -
Price 0.76 0.80 0.705 0.76 0.79 0.82 2.00 -
P/RPS 0.81 0.28 0.33 0.53 1.08 0.04 1.20 -23.06%
P/EPS 32.34 -8.79 -56.85 -42.70 263.33 0.30 487.80 -83.64%
EY 3.09 -11.38 -1.76 -2.34 0.38 337.44 0.21 501.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.30 0.33 0.34 0.11 3.92 -80.82%

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