[MAYU] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 11.01%
YoY- -3331.15%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 238,843 230,212 230,265 214,753 218,717 225,778 235,512 0.93%
PBT 6,745 300 -6,971 -12,862 -14,345 -8,446 -2,853 -
Tax -943 -616 -609 1,807 2,767 3,234 3,128 -
NP 5,802 -316 -7,580 -11,055 -11,578 -5,212 275 659.30%
-
NP to SH 5,939 -179 -7,372 -13,107 -14,728 -8,502 -3,086 -
-
Tax Rate 13.98% 205.33% - - - - - -
Total Cost 233,041 230,528 237,845 225,808 230,295 230,990 235,237 -0.62%
-
Net Worth 54,610 53,975 61,741 52,300 54,596 63,308 68,902 -14.32%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 54,610 53,975 61,741 52,300 54,596 63,308 68,902 -14.32%
NOSH 54,610 53,975 54,638 52,300 54,596 54,575 55,121 -0.61%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 2.43% -0.14% -3.29% -5.15% -5.29% -2.31% 0.12% -
ROE 10.88% -0.33% -11.94% -25.06% -26.98% -13.43% -4.48% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 437.36 426.52 421.43 410.62 400.60 413.70 427.26 1.56%
EPS 10.88 -0.33 -13.49 -25.06 -26.98 -15.58 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.13 1.00 1.00 1.16 1.25 -13.78%
Adjusted Per Share Value based on latest NOSH - 52,300
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 48.93 47.16 47.17 43.99 44.80 46.25 48.24 0.94%
EPS 1.22 -0.04 -1.51 -2.68 -3.02 -1.74 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1119 0.1106 0.1265 0.1071 0.1118 0.1297 0.1411 -14.28%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 7.20 7.35 8.60 9.90 11.70 7.20 8.45 -
P/RPS 1.65 1.72 2.04 2.41 2.92 1.74 1.98 -11.41%
P/EPS 66.21 -2,216.29 -63.74 -39.50 -43.37 -46.22 -150.93 -
EY 1.51 -0.05 -1.57 -2.53 -2.31 -2.16 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.20 7.35 7.61 9.90 11.70 6.21 6.76 4.28%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 26/12/02 27/09/02 31/07/02 29/03/02 18/01/02 27/09/01 -
Price 6.75 6.80 7.25 8.60 10.40 12.50 6.50 -
P/RPS 1.54 1.59 1.72 2.09 2.60 3.02 1.52 0.87%
P/EPS 62.07 -2,050.45 -53.73 -34.32 -38.55 -80.24 -116.10 -
EY 1.61 -0.05 -1.86 -2.91 -2.59 -1.25 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.75 6.80 6.42 8.60 10.40 10.78 5.20 18.93%

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