[MAYU] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1578.95%
YoY- 194.1%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 110,184 101,824 107,299 89,386 82,879 119,996 0 -
PBT 5,285 2,307 672 430 -313 -604 0 -
Tax -1,322 0 -261 -86 -36 -284 0 -
NP 3,963 2,307 411 344 -349 -888 0 -
-
NP to SH 3,890 -599 264 319 -339 -865 0 -
-
Tax Rate 25.01% 0.00% 38.84% 20.00% - - - -
Total Cost 106,221 99,517 106,888 89,042 83,228 120,884 0 -
-
Net Worth 108,317 114,003 32,839 33,853 33,248 34,212 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 941 - - - - - - -
Div Payout % 24.21% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 108,317 114,003 32,839 33,853 33,248 34,212 0 -
NOSH 47,035 48,306 64,390 65,102 65,192 64,552 64,669 -5.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.60% 2.27% 0.38% 0.38% -0.42% -0.74% 0.00% -
ROE 3.59% -0.53% 0.80% 0.94% -1.02% -2.53% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 233.96 210.79 166.64 137.30 127.13 185.89 0.00 -
EPS 8.26 -1.24 0.41 0.49 -0.52 -1.34 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.36 0.51 0.52 0.51 0.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 65,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 22.57 20.86 21.98 18.31 16.98 24.58 0.00 -
EPS 0.80 -0.12 0.05 0.07 -0.07 -0.18 0.00 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.2335 0.0673 0.0693 0.0681 0.0701 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.975 0.80 2.10 0.13 1.70 1.20 1.95 -
P/RPS 0.42 0.38 1.26 0.09 1.34 0.65 0.00 -
P/EPS 11.80 -64.52 512.20 26.53 -326.92 -89.55 0.00 -
EY 8.47 -1.55 0.20 3.77 -0.31 -1.12 0.00 -
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 4.12 0.25 3.33 2.26 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 27/02/13 27/02/12 28/02/11 25/02/10 25/02/09 - -
Price 0.98 0.705 2.00 0.13 1.40 3.60 0.00 -
P/RPS 0.42 0.33 1.20 0.09 1.10 1.94 0.00 -
P/EPS 11.86 -56.85 487.80 26.53 -269.23 -268.66 0.00 -
EY 8.43 -1.76 0.21 3.77 -0.37 -0.37 0.00 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 3.92 0.25 2.75 6.79 0.00 -

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