[MAYU] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 139.62%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
Revenue 146,320 123,620 104,780 211,340 0 163,840 251,104 -9.91%
PBT 744 384 -440 4,452 0 -11,868 -9,184 -
Tax 0 -32 0 -1,152 0 0 -256 -
NP 744 352 -440 3,300 0 -11,868 -9,440 -
-
NP to SH 580 416 -440 3,412 0 -11,868 -9,440 -
-
Tax Rate 0.00% 8.33% - 25.88% - - - -
Total Cost 145,576 123,268 105,220 208,040 0 175,708 260,544 -10.64%
-
Net Worth 33,613 33,799 32,999 36,187 0 37,491 54,706 -8.99%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
Net Worth 33,613 33,799 32,999 36,187 0 37,491 54,706 -8.99%
NOSH 65,909 65,000 64,705 64,621 64,640 64,640 63,611 0.68%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
NP Margin 0.51% 0.28% -0.42% 1.56% 0.00% -7.24% -3.76% -
ROE 1.73% 1.23% -1.33% 9.43% 0.00% -31.66% -17.26% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
RPS 222.00 190.18 161.93 327.04 0.00 253.46 394.74 -10.53%
EPS 0.88 0.64 -0.68 5.28 0.00 -18.36 -14.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.51 0.56 0.00 0.58 0.86 -9.61%
Adjusted Per Share Value based on latest NOSH - 64,621
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
RPS 30.33 25.62 21.72 43.80 0.00 33.96 52.04 -9.91%
EPS 0.12 0.09 -0.09 0.71 0.00 -2.46 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0701 0.0684 0.075 0.00 0.0777 0.1134 -8.98%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/04/07 28/04/06 -
Price 1.15 1.70 1.25 1.80 2.65 2.80 3.45 -
P/RPS 0.52 0.89 0.77 0.55 0.00 1.10 0.87 -9.47%
P/EPS 130.68 265.63 -183.82 34.09 0.00 -15.25 -23.25 -
EY 0.77 0.38 -0.54 2.93 0.00 -6.56 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 3.27 2.45 3.21 0.00 4.83 4.01 -10.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 CAGR
Date 25/08/11 30/08/10 28/08/09 22/08/08 - 26/06/07 30/06/06 -
Price 0.10 1.30 1.80 2.10 0.00 2.60 3.40 -
P/RPS 0.05 0.68 1.11 0.64 0.00 1.03 0.86 -42.32%
P/EPS 11.36 203.13 -264.71 39.77 0.00 -14.16 -22.91 -
EY 8.80 0.49 -0.38 2.51 0.00 -7.06 -4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 2.50 3.53 3.75 0.00 4.48 3.95 -43.84%

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