[MAYU] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -72.89%
YoY- 263.68%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 273,869 205,822 127,981 62,602 238,843 176,842 121,102 72.03%
PBT 6,890 6,853 4,425 1,700 6,745 6,605 4,442 33.88%
Tax -1,086 -635 -347 -246 -943 -555 -444 81.24%
NP 5,804 6,218 4,078 1,454 5,802 6,050 3,998 28.12%
-
NP to SH 5,804 6,218 4,078 1,573 5,802 6,497 3,998 28.12%
-
Tax Rate 15.76% 9.27% 7.84% 14.47% 13.98% 8.40% 10.00% -
Total Cost 268,065 199,604 123,903 61,148 233,041 170,792 117,104 73.42%
-
Net Worth 69,149 69,392 67,237 69,779 63,390 68,513 61,886 7.65%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 69,149 69,392 67,237 69,779 63,390 68,513 61,886 7.65%
NOSH 56,679 54,639 54,664 59,135 54,647 59,063 54,767 2.30%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.12% 3.02% 3.19% 2.32% 2.43% 3.42% 3.30% -
ROE 8.39% 8.96% 6.07% 2.25% 9.15% 9.48% 6.46% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 483.19 376.69 234.12 105.86 437.06 299.41 221.12 68.15%
EPS 10.24 11.38 7.46 2.66 10.62 11.00 7.30 25.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.27 1.23 1.18 1.16 1.16 1.13 5.22%
Adjusted Per Share Value based on latest NOSH - 59,135
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 56.76 42.66 26.53 12.97 49.50 36.65 25.10 72.02%
EPS 1.20 1.29 0.85 0.33 1.20 1.35 0.83 27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1433 0.1438 0.1394 0.1446 0.1314 0.142 0.1283 7.62%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 9.65 9.20 8.90 7.10 7.20 7.35 8.60 -
P/RPS 2.00 2.44 3.80 6.71 1.65 2.45 3.89 -35.74%
P/EPS 94.24 80.84 119.30 266.92 67.81 66.82 117.81 -13.79%
EY 1.06 1.24 0.84 0.37 1.47 1.50 0.85 15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.91 7.24 7.24 6.02 6.21 6.34 7.61 2.60%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 -
Price 8.10 8.35 8.35 8.10 6.75 6.80 7.25 -
P/RPS 1.68 2.22 3.57 7.65 1.54 2.27 3.28 -35.90%
P/EPS 79.10 73.37 111.93 304.51 63.58 61.82 99.32 -14.04%
EY 1.26 1.36 0.89 0.33 1.57 1.62 1.01 15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 6.57 6.79 6.86 5.82 5.86 6.42 2.26%

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