[MAYU] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -29.99%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 297,478 302,850 359,760 273,869 274,429 255,962 250,408 12.11%
PBT 6,756 8,762 10,388 6,890 9,137 8,850 6,800 -0.42%
Tax -1,105 -1,408 -2,340 -1,086 -846 -694 -984 8.00%
NP 5,650 7,354 8,048 5,804 8,290 8,156 5,816 -1.90%
-
NP to SH 5,650 7,354 8,048 5,804 8,290 8,156 6,292 -6.89%
-
Tax Rate 16.36% 16.07% 22.53% 15.76% 9.26% 7.84% 14.47% -
Total Cost 291,828 295,496 351,712 268,065 266,138 247,806 244,592 12.43%
-
Net Worth 80,754 80,131 78,927 69,149 69,392 67,237 69,779 10.17%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 80,754 80,131 78,927 69,149 69,392 67,237 69,779 10.17%
NOSH 64,603 64,622 64,694 56,679 54,639 54,664 59,135 6.04%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 1.90% 2.43% 2.24% 2.12% 3.02% 3.19% 2.32% -
ROE 7.00% 9.18% 10.20% 8.39% 11.95% 12.13% 9.02% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 460.47 468.65 556.09 483.19 502.25 468.24 423.45 5.71%
EPS 8.75 11.38 12.44 10.24 15.17 14.92 10.64 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.22 1.22 1.27 1.23 1.18 3.89%
Adjusted Per Share Value based on latest NOSH - 62,727
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 60.94 62.04 73.69 56.10 56.21 52.43 51.29 12.12%
EPS 1.16 1.51 1.65 1.19 1.70 1.67 1.29 -6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1654 0.1641 0.1617 0.1416 0.1421 0.1377 0.1429 10.19%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 5.75 6.80 8.10 9.65 9.20 8.90 7.10 -
P/RPS 1.25 1.45 1.46 2.00 1.83 1.90 1.68 -17.81%
P/EPS 65.74 59.75 65.11 94.24 60.63 59.65 66.73 -0.98%
EY 1.52 1.67 1.54 1.06 1.65 1.68 1.50 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 5.48 6.64 7.91 7.24 7.24 6.02 -16.35%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 24/12/04 24/09/04 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 -
Price 6.20 6.40 6.55 8.10 8.35 8.35 8.10 -
P/RPS 1.35 1.37 1.18 1.68 1.66 1.78 1.91 -20.56%
P/EPS 70.88 56.24 52.65 79.10 55.03 55.97 76.13 -4.63%
EY 1.41 1.78 1.90 1.26 1.82 1.79 1.31 5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 5.16 5.37 6.64 6.57 6.79 6.86 -19.36%

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