[MAYU] YoY Quarter Result on 31-Mar-2009 [#4]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 38.04%
YoY- 40.47%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Revenue 20,309 25,967 26,789 24,492 24,675 50,409 77,717 -17.07%
PBT 7,144 383 -65 -925 -261 -11,432 33 111.76%
Tax 293 -1,369 -57 -17 -1,301 -6 788 -12.89%
NP 7,437 -986 -122 -942 -1,562 -11,438 821 35.99%
-
NP to SH 7,518 -1,030 -81 -878 -1,475 -11,378 821 36.20%
-
Tax Rate -4.10% 357.44% - - - - -2,387.88% -
Total Cost 12,872 26,953 26,911 25,434 26,237 61,847 76,896 -22.07%
-
Net Worth 45,248 33,018 34,242 32,924 33,640 60,107 82,099 -7.97%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Net Worth 45,248 33,018 34,242 32,924 33,640 60,107 82,099 -7.97%
NOSH 6,464 64,742 67,142 64,558 64,692 64,631 64,645 -27.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
NP Margin 36.62% -3.80% -0.46% -3.85% -6.33% -22.69% 1.06% -
ROE 16.61% -3.12% -0.24% -2.67% -4.38% -18.93% 1.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
RPS 314.18 40.11 39.90 37.94 38.14 77.99 120.22 14.34%
EPS 116.31 -1.59 -0.13 -1.36 -2.28 -17.60 1.27 87.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 0.51 0.51 0.51 0.52 0.93 1.27 26.89%
Adjusted Per Share Value based on latest NOSH - 64,558
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
RPS 4.21 5.38 5.55 5.08 5.11 10.45 16.11 -17.07%
EPS 1.56 -0.21 -0.02 -0.18 -0.31 -2.36 0.17 36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0684 0.071 0.0682 0.0697 0.1246 0.1702 -7.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 27/01/06 31/01/05 -
Price 1.85 0.13 1.60 1.00 2.00 4.00 6.60 -
P/RPS 0.59 0.32 4.01 2.64 0.00 5.13 5.49 -26.74%
P/EPS 1.59 -8.17 -1,326.28 -73.53 0.00 -22.72 519.69 -55.41%
EY 62.87 -12.24 -0.08 -1.36 0.00 -4.40 0.19 124.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 3.14 1.96 0.00 4.30 5.20 -34.16%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/06 31/01/05 CAGR
Date 31/05/12 31/05/11 26/05/10 28/05/09 02/06/08 31/03/06 31/03/05 -
Price 0.82 1.35 1.35 1.35 2.30 3.40 6.00 -
P/RPS 0.26 3.37 3.38 3.56 0.00 4.36 4.99 -33.78%
P/EPS 0.71 -84.86 -1,119.05 -99.26 0.00 -19.31 472.44 -59.62%
EY 141.83 -1.18 -0.09 -1.01 0.00 -5.18 0.21 148.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 2.65 2.65 2.65 0.00 3.66 4.72 -40.09%

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