[MAYU] QoQ Quarter Result on 31-Dec-2007 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Revenue 52,835 24,675 39,012 0 42,938 0 50,702 4.59%
PBT 1,113 -261 -551 0 -1,365 0 -2,101 -
Tax -288 -1,301 -18 0 -7 0 -109 188.23%
NP 825 -1,562 -569 0 -1,372 0 -2,210 -
-
NP to SH 853 -1,475 -573 0 -1,375 0 -2,222 -
-
Tax Rate 25.88% - - - - - - -
Total Cost 52,010 26,237 39,581 0 44,310 0 52,912 -1.85%
-
Net Worth 36,187 33,640 35,410 0 36,150 0 37,463 -3.70%
Dividend
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Net Worth 36,187 33,640 35,410 0 36,150 0 37,463 -3.70%
NOSH 64,621 64,692 64,382 64,553 64,553 64,593 64,593 0.04%
Ratio Analysis
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
NP Margin 1.56% -6.33% -1.46% 0.00% -3.20% 0.00% -4.36% -
ROE 2.36% -4.38% -1.62% 0.00% -3.80% 0.00% -5.93% -
Per Share
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 81.76 38.14 60.59 0.00 66.51 0.00 78.49 4.54%
EPS 1.32 -2.28 -0.89 0.00 -2.13 0.00 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.52 0.55 0.00 0.56 0.00 0.58 -3.75%
Adjusted Per Share Value based on latest NOSH - 64,553
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 10.95 5.11 8.09 0.00 8.90 0.00 10.51 4.56%
EPS 0.18 -0.31 -0.12 0.00 -0.28 0.00 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0697 0.0734 0.00 0.0749 0.00 0.0776 -3.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 28/09/07 31/07/07 -
Price 1.80 2.00 2.10 1.95 2.20 2.25 2.75 -
P/RPS 2.20 0.00 3.47 0.00 3.31 0.00 3.50 -39.70%
P/EPS 136.36 0.00 -235.96 0.00 -103.29 0.00 -79.94 -
EY 0.73 0.00 -0.42 0.00 -0.97 0.00 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 0.00 3.82 0.00 3.93 0.00 4.74 -34.60%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/01/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 22/08/08 02/06/08 28/03/08 - 28/12/07 - 28/09/07 -
Price 2.10 2.30 1.45 0.00 2.10 0.00 2.25 -
P/RPS 2.57 0.00 2.39 0.00 3.16 0.00 2.87 -11.33%
P/EPS 159.09 0.00 -162.92 0.00 -98.59 0.00 -65.41 -
EY 0.63 0.00 -0.61 0.00 -1.01 0.00 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 0.00 2.64 0.00 3.75 0.00 3.88 -3.64%

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