[MAYU] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -33.02%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 274,429 255,962 250,408 238,843 235,789 242,204 205,180 21.32%
PBT 9,137 8,850 6,800 6,745 8,806 8,884 2,740 122.71%
Tax -846 -694 -984 -943 -740 -888 -648 19.39%
NP 8,290 8,156 5,816 5,802 8,066 7,996 2,092 149.78%
-
NP to SH 8,290 8,156 6,292 5,802 8,662 7,996 2,092 149.78%
-
Tax Rate 9.26% 7.84% 14.47% 13.98% 8.40% 10.00% 23.65% -
Total Cost 266,138 247,806 244,592 233,041 227,722 234,208 203,088 19.69%
-
Net Worth 69,392 67,237 69,779 63,390 68,513 61,886 55,961 15.37%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 69,392 67,237 69,779 63,390 68,513 61,886 55,961 15.37%
NOSH 54,639 54,664 59,135 54,647 59,063 54,767 52,300 2.95%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 3.02% 3.19% 2.32% 2.43% 3.42% 3.30% 1.02% -
ROE 11.95% 12.13% 9.02% 9.15% 12.64% 12.92% 3.74% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 502.25 468.24 423.45 437.06 399.21 442.24 392.31 17.85%
EPS 15.17 14.92 10.64 10.62 14.67 14.60 4.00 142.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.18 1.16 1.16 1.13 1.07 12.06%
Adjusted Per Share Value based on latest NOSH - 54,610
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 56.88 53.05 51.90 49.50 48.87 50.20 42.53 21.32%
EPS 1.72 1.69 1.30 1.20 1.80 1.66 0.43 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1438 0.1394 0.1446 0.1314 0.142 0.1283 0.116 15.35%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 9.20 8.90 7.10 7.20 7.35 8.60 9.90 -
P/RPS 1.83 1.90 1.68 1.65 1.84 1.94 2.52 -19.16%
P/EPS 60.63 59.65 66.73 67.81 50.11 58.90 247.50 -60.74%
EY 1.65 1.68 1.50 1.47 2.00 1.70 0.40 156.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.24 7.24 6.02 6.21 6.34 7.61 9.25 -15.03%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 31/07/02 -
Price 8.35 8.35 8.10 6.75 6.80 7.25 8.60 -
P/RPS 1.66 1.78 1.91 1.54 1.70 1.64 2.19 -16.82%
P/EPS 55.03 55.97 76.13 63.58 46.36 49.66 215.00 -59.58%
EY 1.82 1.79 1.31 1.57 2.16 2.01 0.47 145.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.57 6.79 6.86 5.82 5.86 6.42 8.04 -12.56%

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