[MAYU] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -126.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Revenue 26,195 24,492 23,654 43,507 52,835 24,675 39,012 -24.55%
PBT -110 -925 -1,693 -24 1,113 -261 -551 -68.00%
Tax 0 -17 214 -210 -288 -1,301 -18 -
NP -110 -942 -1,479 -234 825 -1,562 -569 -68.72%
-
NP to SH -110 -878 -1,417 -223 853 -1,475 -573 -68.88%
-
Tax Rate - - - - 25.88% - - -
Total Cost 26,305 25,434 25,133 43,741 52,010 26,237 39,581 -25.10%
-
Net Worth 32,999 32,924 34,292 36,073 36,187 33,640 35,410 -4.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Net Worth 32,999 32,924 34,292 36,073 36,187 33,640 35,410 -4.86%
NOSH 64,705 64,558 64,703 65,588 64,621 64,692 64,382 0.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
NP Margin -0.42% -3.85% -6.25% -0.54% 1.56% -6.33% -1.46% -
ROE -0.33% -2.67% -4.13% -0.62% 2.36% -4.38% -1.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 40.48 37.94 36.56 66.33 81.76 38.14 60.59 -24.82%
EPS -0.17 -1.36 -2.19 -0.34 1.32 -2.28 -0.89 -68.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.53 0.55 0.56 0.52 0.55 -5.20%
Adjusted Per Share Value based on latest NOSH - 65,588
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
RPS 5.37 5.02 4.85 8.91 10.82 5.05 7.99 -24.50%
EPS -0.02 -0.18 -0.29 -0.05 0.17 -0.30 -0.12 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0674 0.0702 0.0739 0.0741 0.0689 0.0725 -4.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 -
Price 1.25 1.00 1.20 0.95 1.80 2.00 2.10 -
P/RPS 3.09 2.64 3.28 1.43 2.20 0.00 3.47 -7.87%
P/EPS -735.29 -73.53 -54.79 -279.41 136.36 0.00 -235.96 123.44%
EY -0.14 -1.36 -1.83 -0.36 0.73 0.00 -0.42 -54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.96 2.26 1.73 3.21 0.00 3.82 -26.96%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 CAGR
Date 28/08/09 28/05/09 25/02/09 26/11/08 22/08/08 02/06/08 28/03/08 -
Price 1.80 1.35 3.60 1.10 2.10 2.30 1.45 -
P/RPS 4.45 3.56 9.85 1.66 2.57 0.00 2.39 55.22%
P/EPS -1,058.82 -99.26 -164.38 -323.53 159.09 0.00 -162.92 275.81%
EY -0.09 -1.01 -0.61 -0.31 0.63 0.00 -0.61 -74.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.65 6.79 2.00 3.75 0.00 2.64 22.81%

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