[MAYU] QoQ Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 9.32%
YoY- 92.45%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,445 30,905 26,789 29,582 27,102 26,195 24,492 7.87%
PBT 5 96 -65 -81 -122 -110 -925 -
Tax -60 -8 -57 -36 0 0 -17 131.63%
NP -55 88 -122 -117 -122 -110 -942 -84.92%
-
NP to SH -69 104 -81 -107 -118 -110 -878 -81.62%
-
Tax Rate 1,200.00% 8.33% - - - - - -
Total Cost 27,500 30,817 26,911 29,699 27,224 26,305 25,434 5.33%
-
Net Worth 32,618 33,799 34,242 32,099 33,433 32,999 32,924 -0.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 32,618 33,799 34,242 32,099 33,433 32,999 32,924 -0.62%
NOSH 62,727 65,000 67,142 62,941 65,555 64,705 64,558 -1.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.20% 0.28% -0.46% -0.40% -0.45% -0.42% -3.85% -
ROE -0.21% 0.31% -0.24% -0.33% -0.35% -0.33% -2.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.75 47.55 39.90 47.00 41.34 40.48 37.94 9.95%
EPS -0.11 0.16 -0.13 -0.17 -0.18 -0.17 -1.36 -81.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.51 0.51 0.51 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 62,941
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.69 6.41 5.55 6.13 5.62 5.43 5.08 7.84%
EPS -0.01 0.02 -0.02 -0.02 -0.02 -0.02 -0.18 -85.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0701 0.071 0.0665 0.0693 0.0684 0.0682 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.50 1.70 1.60 1.70 1.85 1.25 1.00 -
P/RPS 3.43 3.58 4.01 3.62 4.47 3.09 2.64 19.04%
P/EPS -1,363.64 1,062.50 -1,326.28 -1,000.00 -1,027.78 -735.29 -73.53 599.38%
EY -0.07 0.09 -0.08 -0.10 -0.10 -0.14 -1.36 -86.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.27 3.14 3.33 3.63 2.45 1.96 29.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 1.65 1.30 1.35 1.40 2.50 1.80 1.35 -
P/RPS 3.77 2.73 3.38 2.98 6.05 4.45 3.56 3.89%
P/EPS -1,500.00 812.50 -1,119.05 -823.53 -1,388.89 -1,058.82 -99.26 510.23%
EY -0.07 0.12 -0.09 -0.12 -0.07 -0.09 -1.01 -83.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.50 2.65 2.75 4.90 3.53 2.65 12.67%

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