[MAYU] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 12.83%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
Revenue 137,074 127,608 115,353 109,668 144,488 198,287 259,462 -8.51%
PBT -2,754 17,920 813 -378 -1,529 -7,245 -20,254 -24.30%
Tax -1,595 32 -1,455 -57 -301 -1,435 -131 41.72%
NP -4,349 17,952 -642 -435 -1,830 -8,680 -20,385 -19.38%
-
NP to SH -4,415 17,886 -686 -394 -1,789 -8,612 -20,356 -19.20%
-
Tax Rate - -0.18% 178.97% - - - - -
Total Cost 141,423 109,656 115,995 110,103 146,318 206,967 279,847 -9.08%
-
Net Worth 108,118 50,030 32,272 32,785 32,938 33,620 58,177 9.03%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
Net Worth 108,118 50,030 32,272 32,785 32,938 33,620 58,177 9.03%
NOSH 48,483 6,463 64,545 64,285 64,584 64,654 64,642 -3.93%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
NP Margin -3.17% 14.07% -0.56% -0.40% -1.27% -4.38% -7.86% -
ROE -4.08% 35.75% -2.13% -1.20% -5.43% -25.62% -34.99% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
RPS 282.72 1,974.15 178.72 170.59 223.72 306.69 401.38 -4.77%
EPS -10.09 276.70 -1.06 -0.61 -2.77 -13.32 -31.49 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 7.74 0.50 0.51 0.51 0.52 0.90 13.49%
Adjusted Per Share Value based on latest NOSH - 67,142
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
RPS 28.08 26.14 23.63 22.46 29.60 40.62 53.15 -8.51%
EPS -0.90 3.66 -0.14 -0.08 -0.37 -1.76 -4.17 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.1025 0.0661 0.0672 0.0675 0.0689 0.1192 9.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 27/01/06 -
Price 0.68 1.85 0.13 1.60 1.00 2.00 4.00 -
P/RPS 0.24 0.09 0.07 0.94 0.45 0.00 1.00 -18.05%
P/EPS -7.47 0.67 -12.23 -261.06 -36.10 0.00 -12.70 -7.13%
EY -13.39 149.57 -8.18 -0.38 -2.77 0.00 -7.87 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.26 3.14 1.96 0.00 4.44 -31.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 CAGR
Date 31/05/13 31/05/12 31/05/11 26/05/10 28/05/09 02/06/08 31/03/06 -
Price 0.80 0.82 1.35 1.35 1.35 2.30 3.40 -
P/RPS 0.28 0.04 0.76 0.79 0.60 0.00 0.85 -14.35%
P/EPS -8.79 0.30 -127.02 -220.27 -48.74 0.00 -10.80 -2.83%
EY -11.38 337.44 -0.79 -0.45 -2.05 0.00 -9.26 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.11 2.70 2.65 2.65 0.00 3.78 -27.96%

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