[MAYU] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -29.22%
YoY- -35.95%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 297,739 294,582 300,826 291,156 297,313 301,207 273,869 5.73%
PBT -1,402 2,723 5,100 5,104 6,846 7,787 6,890 -
Tax 508 499 -41 -1,280 -1,443 -1,425 -1,086 -
NP -894 3,222 5,059 3,824 5,403 6,362 5,804 -
-
NP to SH -856 3,222 5,059 3,824 5,403 6,362 5,804 -
-
Tax Rate - -18.33% 0.80% 25.08% 21.08% 18.30% 15.76% -
Total Cost 298,633 291,360 295,767 287,332 291,910 294,845 268,065 7.47%
-
Net Worth 76,983 79,950 82,099 80,603 80,023 78,927 76,527 0.39%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 76,983 79,950 82,099 80,603 80,023 78,927 76,527 0.39%
NOSH 64,691 65,000 64,645 64,482 64,534 64,694 62,727 2.07%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -0.30% 1.09% 1.68% 1.31% 1.82% 2.11% 2.12% -
ROE -1.11% 4.03% 6.16% 4.74% 6.75% 8.06% 7.58% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 460.24 453.20 465.35 451.53 460.70 465.58 436.60 3.58%
EPS -1.32 4.96 7.83 5.93 8.37 9.83 9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.23 1.27 1.25 1.24 1.22 1.22 -1.64%
Adjusted Per Share Value based on latest NOSH - 64,482
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 67.10 66.39 67.80 65.62 67.01 67.88 61.72 5.73%
EPS -0.19 0.73 1.14 0.86 1.22 1.43 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1802 0.185 0.1817 0.1803 0.1779 0.1725 0.38%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 4.70 5.90 6.60 5.75 6.80 8.10 9.65 -
P/RPS 1.02 1.30 1.42 1.27 1.48 1.74 2.21 -40.30%
P/EPS -355.20 119.03 84.34 96.96 81.22 82.37 104.29 -
EY -0.28 0.84 1.19 1.03 1.23 1.21 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.80 5.20 4.60 5.48 6.64 7.91 -37.08%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 30/06/05 31/03/05 24/12/04 24/09/04 28/06/04 28/04/04 -
Price 4.20 5.00 6.00 6.20 6.40 6.55 8.10 -
P/RPS 0.91 1.10 1.29 1.37 1.39 1.41 1.86 -37.93%
P/EPS -317.41 100.87 76.67 104.55 76.44 66.61 87.54 -
EY -0.32 0.99 1.30 0.96 1.31 1.50 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.07 4.72 4.96 5.16 5.37 6.64 -34.39%

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