[MAYU] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -191.53%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
Revenue 143,065 119,181 110,505 159,994 0 179,466 229,148 -8.70%
PBT 896 573 -417 -805 0 -8,577 -8,494 -
Tax -348 -114 -48 -378 0 -154 -233 8.06%
NP 548 458 -465 -1,184 0 -8,732 -8,728 -
-
NP to SH 352 425 -452 -1,153 0 -8,752 -8,833 -
-
Tax Rate 38.84% 19.90% - - - - - -
Total Cost 142,517 118,722 110,970 161,178 0 188,198 237,876 -9.43%
-
Net Worth 32,839 33,853 33,248 34,212 0 36,215 50,414 -7.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
Net Worth 32,839 33,853 33,248 34,212 0 36,215 50,414 -7.95%
NOSH 64,390 65,101 65,192 64,552 64,669 64,669 64,634 -0.07%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
NP Margin 0.38% 0.38% -0.42% -0.74% 0.00% -4.87% -3.81% -
ROE 1.07% 1.26% -1.36% -3.37% 0.00% -24.17% -17.52% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
RPS 222.18 183.07 169.51 247.85 0.00 277.51 354.53 -8.64%
EPS 0.55 0.65 -0.69 -1.79 0.00 -13.53 -13.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.51 0.53 0.00 0.56 0.78 -7.88%
Adjusted Per Share Value based on latest NOSH - 64,703
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
RPS 29.65 24.70 22.90 33.16 0.00 37.20 47.49 -8.70%
EPS 0.07 0.09 -0.09 -0.24 0.00 -1.81 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0702 0.0689 0.0709 0.00 0.0751 0.1045 -7.94%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 -
Price 2.10 0.13 1.70 1.20 1.95 2.20 2.90 -
P/RPS 0.95 0.07 1.00 0.48 0.00 0.79 0.82 2.88%
P/EPS 384.15 19.90 -245.19 -67.16 0.00 -16.26 -21.22 -
EY 0.26 5.03 -0.41 -1.49 0.00 -6.15 -4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 0.25 3.33 2.26 0.00 3.93 3.72 1.99%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 31/10/06 CAGR
Date 27/02/12 28/02/11 25/02/10 25/02/09 - 28/12/07 21/12/06 -
Price 2.00 0.13 1.40 3.60 0.00 2.10 2.95 -
P/RPS 0.90 0.07 0.83 1.45 0.00 0.76 0.83 1.57%
P/EPS 365.85 19.90 -201.92 -201.49 0.00 -15.52 -21.59 -
EY 0.27 5.03 -0.50 -0.50 0.00 -6.44 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 0.25 2.75 6.79 0.00 3.75 3.78 0.70%

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