[MAYU] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.0%
YoY- -77.93%
Quarter Report
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 114,378 109,668 107,371 101,443 117,848 144,488 144,671 -14.53%
PBT -172 -378 -1,238 -2,850 -2,752 -1,529 -865 -66.03%
Tax -101 -93 -53 197 -13 -301 -1,585 -84.12%
NP -273 -471 -1,291 -2,653 -2,765 -1,830 -2,450 -76.93%
-
NP to SH -202 -416 -1,213 -2,523 -2,628 -1,665 -2,262 -80.10%
-
Tax Rate - - - - - - - -
Total Cost 114,651 110,139 108,662 104,096 120,613 146,318 147,121 -15.35%
-
Net Worth 33,799 34,242 32,099 33,433 32,999 32,924 34,292 -0.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 33,799 34,242 32,099 33,433 32,999 32,924 34,292 -0.96%
NOSH 65,000 67,142 62,941 65,555 64,705 64,558 64,703 0.30%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.24% -0.43% -1.20% -2.62% -2.35% -1.27% -1.69% -
ROE -0.60% -1.21% -3.78% -7.55% -7.96% -5.06% -6.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 175.97 163.34 170.59 154.74 182.13 223.81 223.59 -14.79%
EPS -0.31 -0.62 -1.93 -3.85 -4.06 -2.58 -3.50 -80.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.51 0.51 0.51 0.53 -1.26%
Adjusted Per Share Value based on latest NOSH - 65,555
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.71 22.73 22.25 21.02 24.42 29.95 29.98 -14.51%
EPS -0.04 -0.09 -0.25 -0.52 -0.54 -0.35 -0.47 -80.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.071 0.0665 0.0693 0.0684 0.0682 0.0711 -0.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.70 1.60 1.70 1.85 1.25 1.00 1.20 -
P/RPS 0.97 0.98 1.00 1.20 0.69 0.45 0.54 47.92%
P/EPS -547.03 -258.24 -88.21 -48.07 -30.78 -38.77 -34.33 536.44%
EY -0.18 -0.39 -1.13 -2.08 -3.25 -2.58 -2.91 -84.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 3.14 3.33 3.63 2.45 1.96 2.26 28.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 28/05/09 25/02/09 -
Price 1.30 1.35 1.40 2.50 1.80 1.35 3.60 -
P/RPS 0.74 0.83 0.82 1.62 0.99 0.60 1.61 -40.52%
P/EPS -418.32 -217.89 -72.64 -64.96 -44.32 -52.34 -102.98 155.24%
EY -0.24 -0.46 -1.38 -1.54 -2.26 -1.91 -0.97 -60.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.65 2.75 4.90 3.53 2.65 6.79 -48.72%

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