[MAYU] QoQ Cumulative Quarter Result on 31-Oct-2000 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
04-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ- 33.17%
YoY- 40.1%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 109,554 55,259 245,368 184,796 119,269 61,483 225,355 -38.20%
PBT -2,932 -798 1,174 1,580 1,095 495 886 -
Tax 2,932 798 -210 -476 -266 -110 -74 -
NP 0 0 964 1,104 829 385 812 -
-
NP to SH -3,221 -961 964 1,104 829 385 812 -
-
Tax Rate - - 17.89% 30.13% 24.29% 22.22% 8.35% -
Total Cost 109,554 55,259 244,404 183,692 118,440 61,098 224,543 -38.05%
-
Net Worth 68,241 69,405 37,180 25,689 21,028 1,963,500 20,502 123.09%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 68,241 69,405 37,180 25,689 21,028 1,963,500 20,502 123.09%
NOSH 54,593 53,388 28,821 21,230 20,219 1,925,000 20,300 93.50%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 0.00% 0.00% 0.39% 0.60% 0.70% 0.63% 0.36% -
ROE -4.72% -1.38% 2.59% 4.30% 3.94% 0.02% 3.96% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 200.67 103.50 851.32 870.42 589.87 3.19 1,110.12 -68.06%
EPS -5.90 -1.80 3.35 5.20 4.10 0.02 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.30 1.29 1.21 1.04 1.02 1.01 15.28%
Adjusted Per Share Value based on latest NOSH - 22,916
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 22.44 11.32 50.26 37.85 24.43 12.59 46.16 -38.20%
EPS -0.66 -0.20 0.20 0.23 0.17 0.08 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1398 0.1422 0.0762 0.0526 0.0431 4.0221 0.042 123.09%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 8.45 8.15 10.60 11.90 18.80 24.10 18.60 -
P/RPS 4.21 7.87 1.25 1.37 3.19 754.56 1.68 84.59%
P/EPS -143.22 -452.78 316.92 228.85 458.54 120,500.01 465.00 -
EY -0.70 -0.22 0.32 0.44 0.22 0.00 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.76 6.27 8.22 9.83 18.08 23.63 18.42 -48.77%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 28/06/01 23/04/01 04/01/01 29/09/00 30/06/00 31/03/00 -
Price 6.50 8.00 7.10 10.80 11.70 19.00 29.30 -
P/RPS 3.24 7.73 0.83 1.24 1.98 594.88 2.64 14.64%
P/EPS -110.17 -444.44 212.28 207.69 285.37 95,000.01 732.50 -
EY -0.91 -0.23 0.47 0.48 0.35 0.00 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 6.15 5.50 8.93 11.25 18.63 29.01 -68.24%

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