[MAYU] QoQ 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- -130.62%
YoY- -1995.27%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 69,807 51,295 53,370 55,793 54,295 55,259 60,431 10.12%
PBT 3,757 685 -6,375 -5,108 -2,134 -798 -406 -
Tax -282 -162 6,375 5,108 2,134 798 406 -
NP 3,475 523 0 0 0 0 0 -
-
NP to SH 3,475 523 -6,366 -5,212 -2,260 -961 -140 -
-
Tax Rate 7.51% 23.65% - - - - - -
Total Cost 66,332 50,772 53,370 55,793 54,295 55,259 60,431 6.42%
-
Net Worth 61,741 55,961 54,596 63,308 68,902 69,405 64,499 -2.87%
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 61,741 55,961 54,596 63,308 68,902 69,405 64,499 -2.87%
NOSH 54,638 52,300 54,596 54,575 55,121 53,388 50,000 6.10%
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 4.98% 1.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 5.63% 0.93% -11.66% -8.23% -3.28% -1.38% -0.22% -
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 127.76 98.08 97.75 102.23 98.50 103.50 120.86 3.78%
EPS 6.36 1.00 -11.66 -9.55 -4.10 -1.80 -40.60 -
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 15.73 11.56 12.03 12.57 12.24 12.45 13.62 10.10%
EPS 0.78 0.12 -1.43 -1.17 -0.51 -0.22 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1391 0.1261 0.123 0.1427 0.1553 0.1564 0.1454 -2.91%
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 6.73 10.09 11.97 7.04 8.58 7.87 8.77 -16.22%
P/EPS 135.22 990.00 -100.34 -75.39 -206.10 -452.78 -3,785.71 -
EY 0.74 0.10 -1.00 -1.33 -0.49 -0.22 -0.03 -
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 5.67 8.77 10.64 12.23 6.60 7.73 5.87 -2.29%
P/EPS 113.99 860.00 -89.19 -130.89 -158.54 -444.44 -2,535.71 -
EY 0.88 0.12 -1.12 -0.76 -0.63 -0.23 -0.04 -
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