[MAYU] QoQ Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 52.48%
YoY- -4.29%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 151,425 89,940 273,869 205,822 127,981 62,602 238,843 -26.22%
PBT 4,381 2,597 6,890 6,853 4,425 1,700 6,745 -25.01%
Tax -704 -585 -1,086 -635 -347 -246 -943 -17.71%
NP 3,677 2,012 5,804 6,218 4,078 1,454 5,802 -26.23%
-
NP to SH 3,677 2,012 5,804 6,218 4,078 1,573 5,802 -26.23%
-
Tax Rate 16.07% 22.53% 15.76% 9.27% 7.84% 14.47% 13.98% -
Total Cost 147,748 87,928 268,065 199,604 123,903 61,148 233,041 -26.21%
-
Net Worth 80,131 78,927 69,149 69,392 67,237 69,779 63,390 16.92%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 80,131 78,927 69,149 69,392 67,237 69,779 63,390 16.92%
NOSH 64,622 64,694 56,679 54,639 54,664 59,135 54,647 11.83%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.43% 2.24% 2.12% 3.02% 3.19% 2.32% 2.43% -
ROE 4.59% 2.55% 8.39% 8.96% 6.07% 2.25% 9.15% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 234.32 139.02 483.19 376.69 234.12 105.86 437.06 -34.02%
EPS 5.69 3.11 10.24 11.38 7.46 2.66 10.62 -34.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.22 1.27 1.23 1.18 1.16 4.55%
Adjusted Per Share Value based on latest NOSH - 54,591
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 31.38 18.64 56.76 42.66 26.53 12.97 49.50 -26.22%
EPS 0.76 0.42 1.20 1.29 0.85 0.33 1.20 -26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.1636 0.1433 0.1438 0.1394 0.1446 0.1314 16.92%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 6.80 8.10 9.65 9.20 8.90 7.10 7.20 -
P/RPS 2.90 5.83 2.00 2.44 3.80 6.71 1.65 45.68%
P/EPS 119.51 260.45 94.24 80.84 119.30 266.92 67.81 45.95%
EY 0.84 0.38 1.06 1.24 0.84 0.37 1.47 -31.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.48 6.64 7.91 7.24 7.24 6.02 6.21 -8.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 -
Price 6.40 6.55 8.10 8.35 8.35 8.10 6.75 -
P/RPS 2.73 4.71 1.68 2.22 3.57 7.65 1.54 46.52%
P/EPS 112.48 210.61 79.10 73.37 111.93 304.51 63.58 46.32%
EY 0.89 0.47 1.26 1.36 0.89 0.33 1.57 -31.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.16 5.37 6.64 6.57 6.79 6.86 5.82 -7.71%

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