[MAYU] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -44.0%
YoY- -90.21%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,084 34,990 20,309 33,757 36,962 36,580 25,967 19.82%
PBT -953 371 7,144 342 144 186 383 -
Tax 0 -157 293 -205 -56 0 -1,369 -
NP -953 214 7,437 137 88 186 -986 -2.23%
-
NP to SH -1,005 143 7,518 28 50 145 -1,030 -1.62%
-
Tax Rate - 42.32% -4.10% 59.94% 38.89% 0.00% 357.44% -
Total Cost 35,037 34,776 12,872 33,620 36,874 36,394 26,953 19.05%
-
Net Worth 112,152 111,063 45,248 35,699 31,874 33,613 33,018 125.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 112,152 111,063 45,248 35,699 31,874 33,613 33,018 125.46%
NOSH 48,550 47,666 6,464 70,000 62,500 65,909 64,742 -17.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.80% 0.61% 36.62% 0.41% 0.24% 0.51% -3.80% -
ROE -0.90% 0.13% 16.61% 0.08% 0.16% 0.43% -3.12% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.20 73.41 314.18 48.22 59.14 55.50 40.11 45.08%
EPS -2.07 0.30 116.31 0.04 0.08 0.22 -1.59 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.33 7.00 0.51 0.51 0.51 0.51 173.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.06 7.25 4.21 7.00 7.66 7.58 5.38 19.80%
EPS -0.21 0.03 1.56 0.01 0.01 0.03 -0.21 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2302 0.0938 0.074 0.0661 0.0697 0.0684 125.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.87 1.85 2.10 1.10 1.15 0.13 -
P/RPS 1.14 1.19 0.59 4.35 1.86 2.07 0.32 132.71%
P/EPS -38.65 290.00 1.59 5,250.00 1,375.00 522.73 -8.17 181.01%
EY -2.59 0.34 62.87 0.02 0.07 0.19 -12.24 -64.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.26 4.12 2.16 2.25 0.25 25.06%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 -
Price 0.76 0.79 0.82 2.00 1.80 0.10 1.35 -
P/RPS 1.08 1.08 0.26 4.15 3.04 0.18 3.37 -53.07%
P/EPS -36.71 263.33 0.71 5,000.00 2,250.00 45.45 -84.86 -42.71%
EY -2.72 0.38 141.83 0.02 0.04 2.20 -1.18 74.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.12 3.92 3.53 0.20 2.65 -74.96%

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