[MAYU] QoQ TTM Result on 30-Jun-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 23.77%
YoY- 23.77%
View:
Show?
TTM Result
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Revenue 93,640 91,662 91,662 85,547 135,039 153,672 216,448 -67.38%
PBT -3,466 -5,068 -5,068 -11,887 -15,384 -12,995 -15,291 -86.25%
Tax -116 -109 -109 113 -61 2 -62 131.07%
NP -3,582 -5,177 -5,177 -11,774 -15,445 -12,993 -15,353 -85.71%
-
NP to SH -3,597 -5,189 -5,189 -11,774 -15,445 -13,033 -15,432 -85.73%
-
Tax Rate - - - - - - - -
Total Cost 97,222 96,839 96,839 97,321 150,484 166,665 231,801 -68.70%
-
Net Worth 36,150 0 37,463 0 37,491 42,677 42,030 -18.24%
Dividend
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Net Worth 36,150 0 37,463 0 37,491 42,677 42,030 -18.24%
NOSH 64,553 64,593 64,593 64,640 64,640 64,662 64,662 -0.22%
Ratio Analysis
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
NP Margin -3.83% -5.65% -5.65% -13.76% -11.44% -8.46% -7.09% -
ROE -9.95% 0.00% -13.85% 0.00% -41.20% -30.54% -36.72% -
Per Share
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 145.06 141.91 141.91 132.34 208.91 237.65 334.74 -67.30%
EPS -5.57 -8.03 -8.03 -18.21 -23.89 -20.16 -23.87 -85.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.00 0.58 0.00 0.58 0.66 0.65 -18.06%
Adjusted Per Share Value based on latest NOSH - 64,640
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 19.41 19.00 19.00 17.73 27.99 31.85 44.86 -67.37%
EPS -0.75 -1.08 -1.08 -2.44 -3.20 -2.70 -3.20 -85.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.00 0.0776 0.00 0.0777 0.0885 0.0871 -18.27%
Price Multiplier on Financial Quarter End Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 -
Price 2.20 2.25 2.75 2.65 2.80 3.00 2.95 -
P/RPS 1.52 1.59 1.94 2.00 1.34 1.26 0.88 107.65%
P/EPS -39.48 -28.01 -34.23 -14.55 -11.72 -14.88 -12.36 372.41%
EY -2.53 -3.57 -2.92 -6.87 -8.53 -6.72 -8.09 -78.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 0.00 4.74 0.00 4.83 4.55 4.54 -17.54%
Price Multiplier on Announcement Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date - - - - - - 30/03/07 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -12.57 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -7.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -

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