[MAYU] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 114.37%
YoY- 102.38%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Revenue 144,488 144,671 160,029 91,847 81,950 81,950 93,640 41.50%
PBT -1,529 -865 277 562 -1,916 -1,916 -3,466 -48.05%
Tax -301 -1,585 -1,817 -306 -25 -25 -116 114.52%
NP -1,830 -2,450 -1,540 256 -1,941 -1,941 -3,582 -41.58%
-
NP to SH -1,665 -2,262 -1,418 280 -1,948 -1,948 -3,597 -46.02%
-
Tax Rate - - 655.96% 54.45% - - - -
Total Cost 146,318 147,121 161,569 91,591 83,891 83,891 97,222 38.70%
-
Net Worth 32,924 34,292 36,073 36,187 0 35,410 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Net Worth 32,924 34,292 36,073 36,187 0 35,410 0 -
NOSH 64,558 64,703 65,588 64,621 64,692 64,382 64,553 0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
NP Margin -1.27% -1.69% -0.96% 0.28% -2.37% -2.37% -3.83% -
ROE -5.06% -6.60% -3.93% 0.77% 0.00% -5.50% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
RPS 223.81 223.59 243.99 142.13 126.68 127.29 145.06 41.49%
EPS -2.58 -3.50 -2.16 0.43 -3.01 -3.03 -5.57 -45.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.55 0.56 0.00 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,621
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
RPS 29.60 29.63 32.78 18.81 16.79 16.79 19.18 41.52%
EPS -0.34 -0.46 -0.29 0.06 -0.40 -0.40 -0.74 -46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0702 0.0739 0.0741 0.00 0.0725 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 -
Price 1.00 1.20 0.95 1.80 2.00 2.10 1.95 -
P/RPS 0.45 0.54 0.39 1.27 1.58 1.65 1.34 -58.24%
P/EPS -38.77 -34.33 -43.94 415.42 -66.42 -69.41 -35.00 8.53%
EY -2.58 -2.91 -2.28 0.24 -1.51 -1.44 -2.86 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.26 1.73 3.21 0.00 3.82 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/01/08 31/12/07 CAGR
Date 28/05/09 25/02/09 26/11/08 - - - - -
Price 1.35 3.60 1.10 0.00 0.00 0.00 0.00 -
P/RPS 0.60 1.61 0.45 0.00 0.00 0.00 0.00 -
P/EPS -52.34 -102.98 -50.88 0.00 0.00 0.00 0.00 -
EY -1.91 -0.97 -1.97 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 6.79 2.00 0.00 0.00 0.00 0.00 -

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