[MAYU] YoY TTM Result on 30-Jun-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 23.77%
YoY- 23.77%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
Revenue 114,378 117,848 91,847 85,547 135,039 238,542 294,582 -16.72%
PBT -172 -2,752 562 -11,887 -15,384 -22,758 2,723 -
Tax -101 -13 -306 113 -61 -150 499 -
NP -273 -2,765 256 -11,774 -15,445 -22,908 3,222 -
-
NP to SH -202 -2,628 280 -11,774 -15,445 -22,837 3,222 -
-
Tax Rate - - 54.45% - - - -18.33% -
Total Cost 114,651 120,613 91,591 97,321 150,484 261,450 291,360 -16.50%
-
Net Worth 33,799 32,999 36,187 0 37,491 54,706 79,950 -15.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 33,799 32,999 36,187 0 37,491 54,706 79,950 -15.34%
NOSH 65,000 64,705 64,621 64,640 64,640 63,611 65,000 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
NP Margin -0.24% -2.35% 0.28% -13.76% -11.44% -9.60% 1.09% -
ROE -0.60% -7.96% 0.77% 0.00% -41.20% -41.74% 4.03% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
RPS 175.97 182.13 142.13 132.34 208.91 375.00 453.20 -16.72%
EPS -0.31 -4.06 0.43 -18.21 -23.89 -35.90 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.56 0.00 0.58 0.86 1.23 -15.34%
Adjusted Per Share Value based on latest NOSH - 64,640
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
RPS 23.71 24.42 19.04 17.73 27.99 49.44 61.05 -16.71%
EPS -0.04 -0.54 0.06 -2.44 -3.20 -4.73 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0684 0.075 0.00 0.0777 0.1134 0.1657 -15.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/04/07 28/04/06 29/04/05 -
Price 1.70 1.25 1.80 2.65 2.80 3.45 5.90 -
P/RPS 0.97 0.69 1.27 2.00 1.34 0.92 1.30 -5.50%
P/EPS -547.03 -30.78 415.42 -14.55 -11.72 -9.61 119.03 -
EY -0.18 -3.25 0.24 -6.87 -8.53 -10.41 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 2.45 3.21 0.00 4.83 4.01 4.80 -7.15%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/04/07 30/04/06 30/04/05 CAGR
Date 30/08/10 28/08/09 - - - 30/06/06 30/06/05 -
Price 1.30 1.80 0.00 0.00 0.00 3.40 5.00 -
P/RPS 0.74 0.99 0.00 0.00 0.00 0.91 1.10 -7.38%
P/EPS -418.32 -44.32 0.00 0.00 0.00 -9.47 100.87 -
EY -0.24 -2.26 0.00 0.00 0.00 -10.56 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.53 0.00 0.00 0.00 3.95 4.07 -8.99%

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