[MAYU] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 103.53%
YoY- 154.42%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 238,843 176,842 121,102 51,295 218,717 165,347 109,554 67.89%
PBT 6,745 6,605 4,442 685 -14,415 -8,040 -2,932 -
Tax -943 -555 -444 -162 14,415 8,040 2,932 -
NP 5,802 6,050 3,998 523 0 0 0 -
-
NP to SH 5,802 6,497 3,998 523 -14,799 -8,433 -3,221 -
-
Tax Rate 13.98% 8.40% 10.00% 23.65% - - - -
Total Cost 233,041 170,792 117,104 50,772 218,717 165,347 109,554 65.17%
-
Net Worth 63,390 68,513 61,886 55,961 54,568 63,315 68,241 -4.78%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 63,390 68,513 61,886 55,961 54,568 63,315 68,241 -4.78%
NOSH 54,647 59,063 54,767 52,300 54,568 54,582 54,593 0.06%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 2.43% 3.42% 3.30% 1.02% 0.00% 0.00% 0.00% -
ROE 9.15% 9.48% 6.46% 0.93% -27.12% -13.32% -4.72% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 437.06 299.41 221.12 98.08 400.81 302.93 200.67 67.78%
EPS 10.62 11.00 7.30 1.00 -27.12 -15.45 -5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.13 1.07 1.00 1.16 1.25 -4.84%
Adjusted Per Share Value based on latest NOSH - 52,300
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 48.93 36.22 24.81 10.51 44.80 33.87 22.44 67.91%
EPS 1.19 1.33 0.82 0.11 -3.03 -1.73 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1403 0.1268 0.1146 0.1118 0.1297 0.1398 -4.76%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 7.20 7.35 8.60 9.90 11.70 7.20 8.45 -
P/RPS 1.65 2.45 3.89 10.09 2.92 2.38 4.21 -46.35%
P/EPS 67.81 66.82 117.81 990.00 -43.14 -46.60 -143.22 -
EY 1.47 1.50 0.85 0.10 -2.32 -2.15 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 6.34 7.61 9.25 11.70 6.21 6.76 -5.48%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 26/12/02 27/09/02 31/07/02 29/03/02 18/01/02 27/09/01 -
Price 6.75 6.80 7.25 8.60 10.40 12.50 6.50 -
P/RPS 1.54 2.27 3.28 8.77 2.59 4.13 3.24 -39.01%
P/EPS 63.58 61.82 99.32 860.00 -38.35 -80.91 -110.17 -
EY 1.57 1.62 1.01 0.12 -2.61 -1.24 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.82 5.86 6.42 8.04 10.40 10.78 5.20 7.77%

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