[MAYU] QoQ Quarter Result on 30-Apr-2006 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 79.26%
YoY- -1448.57%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 44,587 49,492 59,593 62,776 50,409 60,715 64,642 -21.88%
PBT -8,920 -3,497 -578 -2,296 -11,432 -6,689 -2,341 143.36%
Tax 113 -174 63 -64 -6 30 -110 -
NP -8,807 -3,671 -515 -2,360 -11,438 -6,659 -2,451 134.05%
-
NP to SH -8,807 -3,671 -555 -2,360 -11,378 -6,647 -2,413 136.49%
-
Tax Rate - - - - - - - -
Total Cost 53,394 53,163 60,108 65,136 61,847 67,374 67,093 -14.08%
-
Net Worth 42,030 50,411 58,274 54,706 60,107 69,176 76,983 -33.12%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 42,030 50,411 58,274 54,706 60,107 69,176 76,983 -33.12%
NOSH 64,662 64,630 69,374 63,611 64,631 64,650 64,691 -0.02%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -19.75% -7.42% -0.86% -3.76% -22.69% -10.97% -3.79% -
ROE -20.95% -7.28% -0.95% -4.31% -18.93% -9.61% -3.13% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 68.95 76.58 85.90 98.69 77.99 93.91 99.92 -21.85%
EPS -13.62 -5.68 -0.80 -3.71 -17.60 -10.28 -3.73 136.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.78 0.84 0.86 0.93 1.07 1.19 -33.10%
Adjusted Per Share Value based on latest NOSH - 63,611
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 9.13 10.14 12.21 12.86 10.33 12.44 13.24 -21.89%
EPS -1.80 -0.75 -0.11 -0.48 -2.33 -1.36 -0.49 137.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.1033 0.1194 0.1121 0.1231 0.1417 0.1577 -33.12%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 2.95 2.90 3.10 3.45 4.00 3.80 4.70 -
P/RPS 4.28 3.79 3.61 3.50 5.13 4.05 4.70 -6.03%
P/EPS -21.66 -51.06 -387.50 -92.99 -22.72 -36.96 -126.01 -68.98%
EY -4.62 -1.96 -0.26 -1.08 -4.40 -2.71 -0.79 223.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 3.72 3.69 4.01 4.30 3.55 3.95 9.69%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 21/12/06 29/09/06 30/06/06 31/03/06 23/12/05 29/09/05 -
Price 3.00 2.95 2.80 3.40 3.40 3.80 4.20 -
P/RPS 4.35 3.85 3.26 3.45 4.36 4.05 4.20 2.36%
P/EPS -22.03 -51.94 -350.00 -91.64 -19.31 -36.96 -112.60 -66.19%
EY -4.54 -1.93 -0.29 -1.09 -5.18 -2.71 -0.89 195.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 3.78 3.33 3.95 3.66 3.55 3.53 19.59%

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