[MAYU] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 37.42%
YoY- -30.88%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 192,684 0 183,324 244,738 296,676 302,850 255,962 -5.34%
PBT 2,178 0 -10,136 -5,748 -4,242 8,762 8,850 -23.74%
Tax -996 0 -218 -2 -310 -1,408 -694 7.23%
NP 1,182 0 -10,354 -5,750 -4,552 7,354 8,156 -31.16%
-
NP to SH 1,260 0 -10,378 -5,908 -4,514 7,354 8,156 -30.30%
-
Tax Rate 45.73% - - - - 16.07% 7.84% -
Total Cost 191,502 0 193,678 250,488 301,228 295,496 247,806 -4.86%
-
Net Worth 35,721 0 37,479 55,760 76,957 80,131 67,237 -11.50%
Dividend
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 35,721 0 37,479 55,760 76,957 80,131 67,237 -11.50%
NOSH 64,948 64,620 64,620 66,382 64,670 64,622 54,664 3.38%
Ratio Analysis
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 0.61% 0.00% -5.65% -2.35% -1.53% 2.43% 3.19% -
ROE 3.53% 0.00% -27.69% -10.60% -5.87% 9.18% 12.13% -
Per Share
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 296.67 0.00 283.69 368.68 458.75 468.65 468.24 -8.44%
EPS 1.94 0.00 -16.06 -8.90 -6.98 11.38 14.92 -32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.00 0.58 0.84 1.19 1.24 1.23 -14.40%
Adjusted Per Share Value based on latest NOSH - 69,374
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 39.47 0.00 37.55 50.13 60.77 62.04 52.43 -5.34%
EPS 0.26 0.00 -2.13 -1.21 -0.92 1.51 1.67 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0732 0.00 0.0768 0.1142 0.1576 0.1641 0.1377 -11.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/08 28/09/07 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.95 2.25 2.75 3.10 4.70 6.80 8.90 -
P/RPS 0.32 0.00 0.97 0.84 1.02 1.45 1.90 -29.13%
P/EPS 48.97 0.00 -17.12 -34.83 -67.34 59.75 59.65 -3.74%
EY 2.04 0.00 -5.84 -2.87 -1.49 1.67 1.68 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 4.74 3.69 3.95 5.48 7.24 -24.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 26/11/08 - 28/09/07 29/09/06 29/09/05 24/09/04 25/09/03 -
Price 1.10 0.00 2.25 2.80 4.20 6.40 8.35 -
P/RPS 0.37 0.00 0.79 0.76 0.92 1.37 1.78 -26.19%
P/EPS 56.70 0.00 -14.01 -31.46 -60.17 56.24 55.97 0.25%
EY 1.76 0.00 -7.14 -3.18 -1.66 1.78 1.79 -0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.00 3.88 3.33 3.53 5.16 6.79 -21.04%

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