[MAYU] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -12.7%
YoY- -808.78%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
Revenue 91,847 85,547 135,039 238,542 294,582 301,207 214,753 -12.85%
PBT 562 -11,887 -15,384 -22,758 2,723 7,787 -12,862 -
Tax -306 113 -61 -150 499 -1,425 1,807 -
NP 256 -11,774 -15,445 -22,908 3,222 6,362 -11,055 -
-
NP to SH 280 -11,774 -15,445 -22,837 3,222 6,362 -13,107 -
-
Tax Rate 54.45% - - - -18.33% 18.30% - -
Total Cost 91,591 97,321 150,484 261,450 291,360 294,845 225,808 -13.60%
-
Net Worth 36,187 0 37,491 54,706 79,950 78,927 52,300 -5.79%
Dividend
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
Net Worth 36,187 0 37,491 54,706 79,950 78,927 52,300 -5.79%
NOSH 64,621 64,640 64,640 63,611 65,000 64,694 52,300 3.48%
Ratio Analysis
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
NP Margin 0.28% -13.76% -11.44% -9.60% 1.09% 2.11% -5.15% -
ROE 0.77% 0.00% -41.20% -41.74% 4.03% 8.06% -25.06% -
Per Share
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
RPS 142.13 132.34 208.91 375.00 453.20 465.58 410.62 -15.79%
EPS 0.43 -18.21 -23.89 -35.90 4.96 9.83 -25.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.00 0.58 0.86 1.23 1.22 1.00 -8.96%
Adjusted Per Share Value based on latest NOSH - 63,611
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
RPS 19.04 17.73 27.99 49.44 61.05 62.43 44.51 -12.85%
EPS 0.06 -2.44 -3.20 -4.73 0.67 1.32 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.00 0.0777 0.1134 0.1657 0.1636 0.1084 -5.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
Date 30/06/08 29/06/07 30/04/07 28/04/06 29/04/05 30/04/04 30/04/02 -
Price 1.80 2.65 2.80 3.45 5.90 8.10 9.90 -
P/RPS 1.27 2.00 1.34 0.92 1.30 1.74 2.41 -9.85%
P/EPS 415.42 -14.55 -11.72 -9.61 119.03 82.37 -39.50 -
EY 0.24 -6.87 -8.53 -10.41 0.84 1.21 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 0.00 4.83 4.01 4.80 6.64 9.90 -16.67%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 CAGR
Date - - - 30/06/06 30/06/05 28/06/04 31/07/02 -
Price 0.00 0.00 0.00 3.40 5.00 6.55 8.60 -
P/RPS 0.00 0.00 0.00 0.91 1.10 1.41 2.09 -
P/EPS 0.00 0.00 0.00 -9.47 100.87 66.61 -34.32 -
EY 0.00 0.00 0.00 -10.56 0.99 1.50 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.95 4.07 5.37 8.60 -

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