[MAYU] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 4.0%
YoY- -77.93%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Revenue 123,140 130,545 114,721 101,443 160,029 91,662 91,662 5.87%
PBT 6,904 1,042 -45 -2,850 277 -5,068 -5,068 -
Tax -69 -1,443 -161 197 -1,817 -109 -109 -8.46%
NP 6,835 -401 -206 -2,653 -1,540 -5,177 -5,177 -
-
NP to SH 6,684 -549 -153 -2,523 -1,418 -5,189 -5,189 -
-
Tax Rate 1.00% 138.48% - - 655.96% - - -
Total Cost 116,305 130,946 114,927 104,096 161,569 96,839 96,839 3.60%
-
Net Worth 112,152 31,874 32,618 33,433 36,073 0 37,463 23.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Net Worth 112,152 31,874 32,618 33,433 36,073 0 37,463 23.61%
NOSH 48,550 62,500 62,727 65,555 65,588 64,593 64,593 -5.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
NP Margin 5.55% -0.31% -0.18% -2.62% -0.96% -5.65% -5.65% -
ROE 5.96% -1.72% -0.47% -7.55% -3.93% 0.00% -13.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
RPS 253.63 208.87 182.89 154.74 243.99 141.91 141.91 11.88%
EPS 13.77 -0.88 -0.24 -3.85 -2.16 -8.03 -8.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 0.51 0.52 0.51 0.55 0.00 0.58 30.62%
Adjusted Per Share Value based on latest NOSH - 65,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
RPS 25.22 26.74 23.50 20.78 32.78 18.78 18.78 5.86%
EPS 1.37 -0.11 -0.03 -0.52 -0.29 -1.06 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.0653 0.0668 0.0685 0.0739 0.00 0.0767 23.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 31/07/07 -
Price 0.80 1.10 1.50 1.85 0.95 2.25 2.75 -
P/RPS 0.32 0.53 0.82 1.20 0.39 1.59 1.94 -29.41%
P/EPS 5.81 -125.23 -614.97 -48.07 -43.94 -28.01 -34.23 -
EY 17.21 -0.80 -0.16 -2.08 -2.28 -3.57 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 2.16 2.88 3.63 1.73 0.00 4.74 -39.57%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/07/07 CAGR
Date 30/11/12 24/11/11 30/11/10 25/11/09 26/11/08 - - -
Price 0.76 1.80 1.65 2.50 1.10 0.00 0.00 -
P/RPS 0.30 0.86 0.90 1.62 0.45 0.00 0.00 -
P/EPS 5.52 -204.92 -676.47 -64.96 -50.88 0.00 0.00 -
EY 18.11 -0.49 -0.15 -1.54 -1.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 3.53 3.17 4.90 2.00 0.00 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