[MAYU] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -126.57%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 238,542 259,462 286,770 297,739 294,582 300,826 291,156 -12.47%
PBT -22,758 -20,242 -8,777 -1,402 2,723 5,100 5,104 -
Tax -150 -131 663 508 499 -41 -1,280 -76.14%
NP -22,908 -20,373 -8,114 -894 3,222 5,059 3,824 -
-
NP to SH -22,837 -20,263 -8,064 -856 3,222 5,059 3,824 -
-
Tax Rate - - - - -18.33% 0.80% 25.08% -
Total Cost 261,450 279,835 294,884 298,633 291,360 295,767 287,332 -6.11%
-
Net Worth 54,706 60,107 69,176 76,983 79,950 82,099 80,603 -22.82%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 54,706 60,107 69,176 76,983 79,950 82,099 80,603 -22.82%
NOSH 63,611 64,631 64,650 64,691 65,000 64,645 64,482 -0.90%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -9.60% -7.85% -2.83% -0.30% 1.09% 1.68% 1.31% -
ROE -41.74% -33.71% -11.66% -1.11% 4.03% 6.16% 4.74% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 375.00 401.45 443.57 460.24 453.20 465.35 451.53 -11.67%
EPS -35.90 -31.35 -12.47 -1.32 4.96 7.83 5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.93 1.07 1.19 1.23 1.27 1.25 -22.11%
Adjusted Per Share Value based on latest NOSH - 64,691
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 48.86 53.15 58.74 60.99 60.34 61.62 59.64 -12.47%
EPS -4.68 -4.15 -1.65 -0.18 0.66 1.04 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1121 0.1231 0.1417 0.1577 0.1638 0.1682 0.1651 -22.80%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 3.45 4.00 3.80 4.70 5.90 6.60 5.75 -
P/RPS 0.92 1.00 0.86 1.02 1.30 1.42 1.27 -19.38%
P/EPS -9.61 -12.76 -30.47 -355.20 119.03 84.34 96.96 -
EY -10.41 -7.84 -3.28 -0.28 0.84 1.19 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.30 3.55 3.95 4.80 5.20 4.60 -8.76%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 31/03/06 23/12/05 29/09/05 30/06/05 31/03/05 24/12/04 -
Price 3.40 3.40 3.80 4.20 5.00 6.00 6.20 -
P/RPS 0.91 0.85 0.86 0.91 1.10 1.29 1.37 -23.92%
P/EPS -9.47 -10.84 -30.47 -317.41 100.87 76.67 104.55 -
EY -10.56 -9.22 -3.28 -0.32 0.99 1.30 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 3.66 3.55 3.53 4.07 4.72 4.96 -14.11%

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