[MAYU] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 51.92%
YoY- 46.37%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Revenue 122,133 133,266 116,175 107,371 144,671 93,640 93,640 5.26%
PBT 9,451 1,055 365 -1,238 -865 -3,466 -3,466 -
Tax 136 -1,630 -143 -53 -1,585 -116 -116 -
NP 9,587 -575 222 -1,291 -2,450 -3,582 -3,582 -
-
NP to SH 6,762 -807 240 -1,213 -2,262 -3,597 -3,597 -
-
Tax Rate -1.44% 154.50% 39.18% - - - - -
Total Cost 112,546 133,841 115,953 108,662 147,121 97,222 97,222 2.87%
-
Net Worth 113,709 35,699 33,799 32,099 34,292 0 36,150 24.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Net Worth 113,709 35,699 33,799 32,099 34,292 0 36,150 24.80%
NOSH 48,181 70,000 65,000 62,941 64,703 64,553 64,553 -5.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
NP Margin 7.85% -0.43% 0.19% -1.20% -1.69% -3.83% -3.83% -
ROE 5.95% -2.26% 0.71% -3.78% -6.60% 0.00% -9.95% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
RPS 253.48 190.38 178.73 170.59 223.59 145.06 145.06 11.39%
EPS 14.03 -1.15 0.37 -1.93 -3.50 -5.57 -5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 0.51 0.52 0.51 0.53 0.00 0.56 32.06%
Adjusted Per Share Value based on latest NOSH - 62,941
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
RPS 25.02 27.30 23.80 21.99 29.63 19.18 19.18 5.27%
EPS 1.39 -0.17 0.05 -0.25 -0.46 -0.74 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.0731 0.0692 0.0658 0.0702 0.00 0.0741 24.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 31/10/07 -
Price 0.80 2.10 0.13 1.70 1.20 1.95 2.20 -
P/RPS 0.32 1.10 0.07 1.00 0.54 1.34 1.52 -26.00%
P/EPS 5.70 -182.16 35.21 -88.21 -34.33 -35.00 -39.48 -
EY 17.54 -0.55 2.84 -1.13 -2.91 -2.86 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 4.12 0.25 3.33 2.26 0.00 3.93 -37.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/10/07 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 25/02/09 - - -
Price 0.705 2.00 0.13 1.40 3.60 0.00 0.00 -
P/RPS 0.28 1.05 0.07 0.82 1.61 0.00 0.00 -
P/EPS 5.02 -173.48 35.21 -72.64 -102.98 0.00 0.00 -
EY 19.91 -0.58 2.84 -1.38 -0.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 3.92 0.25 2.75 6.79 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