[MAYU] YoY Annual (Unaudited) 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
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 198,287 259,462 299,727 273,869 238,843 218,717 245,368 -2.92%
PBT -7,245 -20,254 2,687 6,890 6,745 -14,415 1,174 -
Tax -1,435 -131 -142 -1,086 -943 14,415 -210 30.75%
NP -8,680 -20,385 2,545 5,804 5,802 0 964 -
-
NP to SH -8,612 -20,356 2,545 5,804 5,802 -14,799 964 -
-
Tax Rate - - 5.28% 15.76% 13.98% - 17.89% -
Total Cost 206,967 279,847 297,182 268,065 233,041 218,717 244,404 -2.29%
-
Net Worth 33,620 58,177 80,763 69,149 63,390 54,568 37,180 -1.39%
Dividend
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 33,620 58,177 80,763 69,149 63,390 54,568 37,180 -1.39%
NOSH 64,654 64,642 64,610 56,679 54,647 54,568 28,821 11.93%
Ratio Analysis
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -4.38% -7.86% 0.85% 2.12% 2.43% 0.00% 0.39% -
ROE -25.62% -34.99% 3.15% 8.39% 9.15% -27.12% 2.59% -
Per Share
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 306.69 401.38 463.90 483.19 437.06 400.81 851.32 -13.27%
EPS -13.32 -31.49 3.94 10.24 10.62 -27.12 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.90 1.25 1.22 1.16 1.00 1.29 -11.90%
Adjusted Per Share Value based on latest NOSH - 62,727
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 40.62 53.15 61.40 56.10 48.93 44.80 50.26 -2.92%
EPS -1.76 -4.17 0.52 1.19 1.19 -3.03 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.1192 0.1654 0.1416 0.1299 0.1118 0.0762 -1.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/03/08 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 2.00 4.00 6.60 9.65 7.20 11.70 10.60 -
P/RPS 0.00 1.00 1.42 2.00 1.65 2.92 1.25 -
P/EPS 0.00 -12.70 167.56 94.24 67.81 -43.14 316.92 -
EY 0.00 -7.87 0.60 1.06 1.47 -2.32 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.44 5.28 7.91 6.21 11.70 8.22 -
Price Multiplier on Announcement Date
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 02/06/08 31/03/06 31/03/05 28/04/04 28/03/03 29/03/02 23/04/01 -
Price 2.30 3.40 6.00 8.10 6.75 10.40 7.10 -
P/RPS 0.00 0.85 1.29 1.68 1.54 2.59 0.83 -
P/EPS 0.00 -10.80 152.32 79.10 63.58 -38.35 212.28 -
EY 0.00 -9.26 0.66 1.26 1.57 -2.61 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.78 4.80 6.64 5.82 10.40 5.50 -

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