[MAYU] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -8.62%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 334,784 299,727 297,478 302,850 359,760 273,869 274,429 14.18%
PBT 880 2,687 6,756 8,762 10,388 6,890 9,137 -79.01%
Tax -180 -142 -1,105 -1,408 -2,340 -1,086 -846 -64.39%
NP 700 2,545 5,650 7,354 8,048 5,804 8,290 -80.78%
-
NP to SH 700 2,545 5,650 7,354 8,048 5,804 8,290 -80.78%
-
Tax Rate 20.45% 5.28% 16.36% 16.07% 22.53% 15.76% 9.26% -
Total Cost 334,084 297,182 291,828 295,496 351,712 268,065 266,138 16.38%
-
Net Worth 79,950 80,763 80,754 80,131 78,927 69,149 69,392 9.91%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 79,950 80,763 80,754 80,131 78,927 69,149 69,392 9.91%
NOSH 65,000 64,610 64,603 64,622 64,694 56,679 54,639 12.28%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.21% 0.85% 1.90% 2.43% 2.24% 2.12% 3.02% -
ROE 0.88% 3.15% 7.00% 9.18% 10.20% 8.39% 11.95% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 515.05 463.90 460.47 468.65 556.09 483.19 502.25 1.69%
EPS 0.96 3.94 8.75 11.38 12.44 10.24 15.17 -84.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.25 1.25 1.24 1.22 1.22 1.27 -2.11%
Adjusted Per Share Value based on latest NOSH - 64,534
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 69.39 62.12 61.65 62.77 74.56 56.76 56.88 14.18%
EPS 0.15 0.53 1.17 1.52 1.67 1.20 1.72 -80.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.1674 0.1674 0.1661 0.1636 0.1433 0.1438 9.92%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 5.90 6.60 5.75 6.80 8.10 9.65 9.20 -
P/RPS 1.15 1.42 1.25 1.45 1.46 2.00 1.83 -26.65%
P/EPS 547.86 167.56 65.74 59.75 65.11 94.24 60.63 334.41%
EY 0.18 0.60 1.52 1.67 1.54 1.06 1.65 -77.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 5.28 4.60 5.48 6.64 7.91 7.24 -23.98%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 31/03/05 24/12/04 24/09/04 28/06/04 28/04/04 18/12/03 -
Price 5.00 6.00 6.20 6.40 6.55 8.10 8.35 -
P/RPS 0.97 1.29 1.35 1.37 1.18 1.68 1.66 -30.12%
P/EPS 464.29 152.32 70.88 56.24 52.65 79.10 55.03 314.97%
EY 0.22 0.66 1.41 1.78 1.90 1.26 1.82 -75.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 4.80 4.96 5.16 5.37 6.64 6.57 -27.35%

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