[MAYU] QoQ Cumulative 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- 82.75%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 83,696 299,727 223,109 151,425 89,940 273,869 205,822 -45.14%
PBT 220 2,687 5,067 4,381 2,597 6,890 6,853 -89.92%
Tax -45 -142 -829 -704 -585 -1,086 -635 -82.90%
NP 175 2,545 4,238 3,677 2,012 5,804 6,218 -90.76%
-
NP to SH 175 2,545 4,238 3,677 2,012 5,804 6,218 -90.76%
-
Tax Rate 20.45% 5.28% 16.36% 16.07% 22.53% 15.76% 9.27% -
Total Cost 83,521 297,182 218,871 147,748 87,928 268,065 199,604 -44.08%
-
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 0.22% 3.15% 5.25% 4.59% 2.55% 8.39% 8.96% -
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 128.76 463.90 345.35 234.32 139.02 483.19 376.69 -51.14%
EPS 0.24 3.94 6.56 5.69 3.11 10.24 11.38 -92.38%
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 17.35 62.12 46.24 31.38 18.64 56.76 42.66 -45.13%
EPS 0.04 0.53 0.88 0.76 0.42 1.20 1.29 -90.15%
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 4.58 1.42 1.66 2.90 5.83 2.00 2.44 52.22%
P/EPS 2,191.43 167.56 87.65 119.51 260.45 94.24 80.84 804.22%
EY 0.05 0.60 1.14 0.84 0.38 1.06 1.24 -88.26%
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 3.88 1.29 1.80 2.73 4.71 1.68 2.22 45.14%
P/EPS 1,857.14 152.32 94.51 112.48 210.61 79.10 73.37 763.78%
EY 0.05 0.66 1.06 0.89 0.47 1.26 1.36 -88.96%
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