[MAYU] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -166.35%
YoY- 41.53%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 36,580 25,967 31,036 27,445 30,905 26,789 29,582 15.25%
PBT 186 383 329 5 96 -65 -81 -
Tax 0 -1,369 -18 -60 -8 -57 -36 -
NP 186 -986 311 -55 88 -122 -117 -
-
NP to SH 145 -1,030 286 -69 104 -81 -107 -
-
Tax Rate 0.00% 357.44% 5.47% 1,200.00% 8.33% - - -
Total Cost 36,394 26,953 30,725 27,500 30,817 26,911 29,699 14.55%
-
Net Worth 33,613 33,018 33,799 32,618 33,799 34,242 32,099 3.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 33,613 33,018 33,799 32,618 33,799 34,242 32,099 3.12%
NOSH 65,909 64,742 65,000 62,727 65,000 67,142 62,941 3.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.51% -3.80% 1.00% -0.20% 0.28% -0.46% -0.40% -
ROE 0.43% -3.12% 0.85% -0.21% 0.31% -0.24% -0.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.50 40.11 47.75 43.75 47.55 39.90 47.00 11.75%
EPS 0.22 -1.59 0.44 -0.11 0.16 -0.13 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.52 0.52 0.52 0.51 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 62,727
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.49 5.32 6.36 5.62 6.33 5.49 6.06 15.21%
EPS 0.03 -0.21 0.06 -0.01 0.02 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0676 0.0692 0.0668 0.0692 0.0701 0.0658 3.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.15 0.13 0.13 1.50 1.70 1.60 1.70 -
P/RPS 2.07 0.32 0.27 3.43 3.58 4.01 3.62 -31.17%
P/EPS 522.73 -8.17 29.55 -1,363.64 1,062.50 -1,326.28 -1,000.00 -
EY 0.19 -12.24 3.38 -0.07 0.09 -0.08 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.25 0.25 2.88 3.27 3.14 3.33 -23.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 26/05/10 25/02/10 -
Price 0.10 1.35 0.13 1.65 1.30 1.35 1.40 -
P/RPS 0.18 3.37 0.27 3.77 2.73 3.38 2.98 -84.68%
P/EPS 45.45 -84.86 29.55 -1,500.00 812.50 -1,119.05 -823.53 -
EY 2.20 -1.18 3.38 -0.07 0.12 -0.09 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 2.65 0.25 3.17 2.50 2.65 2.75 -82.66%

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