[MAYU] QoQ Cumulative Quarter Result on 31-Oct-2001 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
18-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -161.81%
YoY- -863.86%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 121,102 51,295 218,717 165,347 109,554 55,259 245,368 -37.62%
PBT 4,442 685 -14,415 -8,040 -2,932 -798 1,174 143.40%
Tax -444 -162 14,415 8,040 2,932 798 -210 64.95%
NP 3,998 523 0 0 0 0 964 158.80%
-
NP to SH 3,998 523 -14,799 -8,433 -3,221 -961 964 158.80%
-
Tax Rate 10.00% 23.65% - - - - 17.89% -
Total Cost 117,104 50,772 218,717 165,347 109,554 55,259 244,404 -38.85%
-
Net Worth 61,886 55,961 54,568 63,315 68,241 69,405 37,180 40.58%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 61,886 55,961 54,568 63,315 68,241 69,405 37,180 40.58%
NOSH 54,767 52,300 54,568 54,582 54,593 53,388 28,821 53.59%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 3.30% 1.02% 0.00% 0.00% 0.00% 0.00% 0.39% -
ROE 6.46% 0.93% -27.12% -13.32% -4.72% -1.38% 2.59% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 221.12 98.08 400.81 302.93 200.67 103.50 851.32 -59.39%
EPS 7.30 1.00 -27.12 -15.45 -5.90 -1.80 3.35 68.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.00 1.16 1.25 1.30 1.29 -8.47%
Adjusted Per Share Value based on latest NOSH - 54,575
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 24.81 10.51 44.80 33.87 22.44 11.32 50.26 -37.62%
EPS 0.82 0.11 -3.03 -1.73 -0.66 -0.20 0.20 156.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.1146 0.1118 0.1297 0.1398 0.1422 0.0762 40.55%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 8.60 9.90 11.70 7.20 8.45 8.15 10.60 -
P/RPS 3.89 10.09 2.92 2.38 4.21 7.87 1.25 113.59%
P/EPS 117.81 990.00 -43.14 -46.60 -143.22 -452.78 316.92 -48.39%
EY 0.85 0.10 -2.32 -2.15 -0.70 -0.22 0.32 92.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.61 9.25 11.70 6.21 6.76 6.27 8.22 -5.02%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 31/07/02 29/03/02 18/01/02 27/09/01 28/06/01 23/04/01 -
Price 7.25 8.60 10.40 12.50 6.50 8.00 7.10 -
P/RPS 3.28 8.77 2.59 4.13 3.24 7.73 0.83 150.58%
P/EPS 99.32 860.00 -38.35 -80.91 -110.17 -444.44 212.28 -39.81%
EY 1.01 0.12 -2.61 -1.24 -0.91 -0.23 0.47 66.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.42 8.04 10.40 10.78 5.20 6.15 5.50 10.89%

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