[MAYU] QoQ Quarter Result on 31-Jan-2004 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -119.35%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 71,684 61,485 89,940 68,047 77,841 65,379 62,602 9.40%
PBT 686 1,784 2,597 37 2,428 2,725 1,700 -45.24%
Tax -125 -119 -585 -451 -288 -101 -246 -36.19%
NP 561 1,665 2,012 -414 2,140 2,624 1,454 -46.84%
-
NP to SH 561 1,665 2,012 -414 2,140 2,624 1,573 -49.55%
-
Tax Rate 18.22% 6.67% 22.53% 1,218.92% 11.86% 3.71% 14.47% -
Total Cost 71,123 59,820 87,928 68,461 75,701 62,755 61,148 10.54%
-
Net Worth 80,603 80,023 78,927 76,527 69,331 67,239 69,779 10.04%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 80,603 80,023 78,927 76,527 69,331 67,239 69,779 10.04%
NOSH 64,482 64,534 64,694 62,727 54,591 54,666 59,135 5.91%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 0.78% 2.71% 2.24% -0.61% 2.75% 4.01% 2.32% -
ROE 0.70% 2.08% 2.55% -0.54% 3.09% 3.90% 2.25% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 111.17 95.27 139.02 108.48 142.59 119.60 105.86 3.30%
EPS 0.87 2.58 3.11 -0.66 3.92 4.80 2.66 -52.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.22 1.22 1.27 1.23 1.18 3.89%
Adjusted Per Share Value based on latest NOSH - 62,727
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 14.86 12.74 18.64 14.10 16.13 13.55 12.97 9.44%
EPS 0.12 0.35 0.42 -0.09 0.44 0.54 0.33 -48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1659 0.1636 0.1586 0.1437 0.1394 0.1446 10.07%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 5.75 6.80 8.10 9.65 9.20 8.90 7.10 -
P/RPS 5.17 7.14 5.83 8.90 6.45 7.44 6.71 -15.88%
P/EPS 660.92 263.57 260.45 -1,462.12 234.69 185.42 266.92 82.52%
EY 0.15 0.38 0.38 -0.07 0.43 0.54 0.37 -45.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 5.48 6.64 7.91 7.24 7.24 6.02 -16.35%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 24/12/04 24/09/04 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 -
Price 6.20 6.40 6.55 8.10 8.35 8.35 8.10 -
P/RPS 5.58 6.72 4.71 7.47 5.86 6.98 7.65 -18.89%
P/EPS 712.64 248.06 210.61 -1,227.27 213.01 173.96 304.51 75.81%
EY 0.14 0.40 0.47 -0.08 0.47 0.57 0.33 -43.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 5.16 5.37 6.64 6.57 6.79 6.86 -19.36%

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