[MAYU] QoQ TTM Result on 30-Sep-2010 [#2]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 24.26%
YoY- 93.94%
Quarter Report
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 121,028 115,353 116,175 114,721 114,378 109,668 107,371 8.33%
PBT 903 813 365 -45 -172 -378 -1,238 -
Tax -1,447 -1,455 -143 -161 -101 -93 -53 812.20%
NP -544 -642 222 -206 -273 -471 -1,291 -43.88%
-
NP to SH -668 -709 240 -153 -202 -416 -1,213 -32.88%
-
Tax Rate 160.24% 178.97% 39.18% - - - - -
Total Cost 121,572 115,995 115,953 114,927 114,651 110,139 108,662 7.79%
-
Net Worth 33,613 33,018 33,799 32,618 33,799 34,242 32,099 3.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 33,613 33,018 33,799 32,618 33,799 34,242 32,099 3.12%
NOSH 65,909 64,742 65,000 62,727 65,000 67,142 62,941 3.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.45% -0.56% 0.19% -0.18% -0.24% -0.43% -1.20% -
ROE -1.99% -2.15% 0.71% -0.47% -0.60% -1.21% -3.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 183.63 178.17 178.73 182.89 175.97 163.34 170.59 5.04%
EPS -1.01 -1.10 0.37 -0.24 -0.31 -0.62 -1.93 -35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.52 0.52 0.52 0.51 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 62,727
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.08 23.91 24.08 23.78 23.71 22.73 22.25 8.33%
EPS -0.14 -0.15 0.05 -0.03 -0.04 -0.09 -0.25 -32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0684 0.0701 0.0676 0.0701 0.071 0.0665 3.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.15 0.13 0.13 1.50 1.70 1.60 1.70 -
P/RPS 0.63 0.07 0.07 0.82 0.97 0.98 1.00 -26.57%
P/EPS -113.47 -11.87 35.21 -614.97 -547.03 -258.24 -88.21 18.33%
EY -0.88 -8.42 2.84 -0.16 -0.18 -0.39 -1.13 -15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.25 0.25 2.88 3.27 3.14 3.33 -23.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 26/05/10 25/02/10 -
Price 0.10 1.35 0.13 1.65 1.30 1.35 1.40 -
P/RPS 0.05 0.76 0.07 0.90 0.74 0.83 0.82 -84.58%
P/EPS -9.87 -123.28 35.21 -676.47 -418.32 -217.89 -72.64 -73.66%
EY -10.14 -0.81 2.84 -0.15 -0.24 -0.46 -1.38 279.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 2.65 0.25 3.17 2.50 2.65 2.75 -82.66%

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