[MAYU] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -78.68%
YoY- -91.3%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 50,409 60,715 64,642 83,696 77,717 71,684 61,485 -12.37%
PBT -11,432 -6,689 -2,341 220 33 686 1,784 -
Tax -6 30 -110 -45 788 -125 -119 -86.27%
NP -11,438 -6,659 -2,451 175 821 561 1,665 -
-
NP to SH -11,378 -6,647 -2,413 175 821 561 1,665 -
-
Tax Rate - - - 20.45% -2,387.88% 18.22% 6.67% -
Total Cost 61,847 67,374 67,093 83,521 76,896 71,123 59,820 2.24%
-
Net Worth 60,107 69,176 76,983 79,950 82,099 80,603 80,023 -17.32%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 60,107 69,176 76,983 79,950 82,099 80,603 80,023 -17.32%
NOSH 64,631 64,650 64,691 65,000 64,645 64,482 64,534 0.09%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin -22.69% -10.97% -3.79% 0.21% 1.06% 0.78% 2.71% -
ROE -18.93% -9.61% -3.13% 0.22% 1.00% 0.70% 2.08% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 77.99 93.91 99.92 128.76 120.22 111.17 95.27 -12.45%
EPS -17.60 -10.28 -3.73 0.24 1.27 0.87 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.07 1.19 1.23 1.27 1.25 1.24 -17.40%
Adjusted Per Share Value based on latest NOSH - 65,000
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 10.45 12.58 13.40 17.35 16.11 14.86 12.74 -12.34%
EPS -2.36 -1.38 -0.50 0.04 0.17 0.12 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1434 0.1596 0.1657 0.1702 0.1671 0.1659 -17.33%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 4.00 3.80 4.70 5.90 6.60 5.75 6.80 -
P/RPS 5.13 4.05 4.70 4.58 5.49 5.17 7.14 -19.73%
P/EPS -22.72 -36.96 -126.01 2,191.43 519.69 660.92 263.57 -
EY -4.40 -2.71 -0.79 0.05 0.19 0.15 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 3.55 3.95 4.80 5.20 4.60 5.48 -14.88%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 23/12/05 29/09/05 30/06/05 31/03/05 24/12/04 24/09/04 -
Price 3.40 3.80 4.20 5.00 6.00 6.20 6.40 -
P/RPS 4.36 4.05 4.20 3.88 4.99 5.58 6.72 -24.99%
P/EPS -19.31 -36.96 -112.60 1,857.14 472.44 712.64 248.06 -
EY -5.18 -2.71 -0.89 0.05 0.21 0.14 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 3.55 3.53 4.07 4.72 4.96 5.16 -20.41%

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