[MAYU] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -842.06%
YoY- -310.88%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 233,493 238,542 259,462 286,770 297,739 294,582 300,826 -15.58%
PBT -20,995 -22,758 -20,242 -8,777 -1,402 2,723 5,100 -
Tax 23 -150 -131 663 508 499 -41 -
NP -20,972 -22,908 -20,373 -8,114 -894 3,222 5,059 -
-
NP to SH -20,979 -22,837 -20,263 -8,064 -856 3,222 5,059 -
-
Tax Rate - - - - - -18.33% 0.80% -
Total Cost 254,465 261,450 279,835 294,884 298,633 291,360 295,767 -9.56%
-
Net Worth 58,274 54,706 60,107 69,176 76,983 79,950 82,099 -20.47%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 58,274 54,706 60,107 69,176 76,983 79,950 82,099 -20.47%
NOSH 69,374 63,611 64,631 64,650 64,691 65,000 64,645 4.83%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -8.98% -9.60% -7.85% -2.83% -0.30% 1.09% 1.68% -
ROE -36.00% -41.74% -33.71% -11.66% -1.11% 4.03% 6.16% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 336.57 375.00 401.45 443.57 460.24 453.20 465.35 -19.47%
EPS -30.24 -35.90 -31.35 -12.47 -1.32 4.96 7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.93 1.07 1.19 1.23 1.27 -24.14%
Adjusted Per Share Value based on latest NOSH - 64,650
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 47.83 48.86 53.15 58.74 60.99 60.34 61.62 -15.57%
EPS -4.30 -4.68 -4.15 -1.65 -0.18 0.66 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.1121 0.1231 0.1417 0.1577 0.1638 0.1682 -20.47%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 3.10 3.45 4.00 3.80 4.70 5.90 6.60 -
P/RPS 0.92 0.92 1.00 0.86 1.02 1.30 1.42 -25.18%
P/EPS -10.25 -9.61 -12.76 -30.47 -355.20 119.03 84.34 -
EY -9.75 -10.41 -7.84 -3.28 -0.28 0.84 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 4.01 4.30 3.55 3.95 4.80 5.20 -20.49%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 30/06/06 31/03/06 23/12/05 29/09/05 30/06/05 31/03/05 -
Price 2.80 3.40 3.40 3.80 4.20 5.00 6.00 -
P/RPS 0.83 0.91 0.85 0.86 0.91 1.10 1.29 -25.53%
P/EPS -9.26 -9.47 -10.84 -30.47 -317.41 100.87 76.67 -
EY -10.80 -10.56 -9.22 -3.28 -0.32 0.99 1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.95 3.66 3.55 3.53 4.07 4.72 -20.80%

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