[MAYU] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 38.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Revenue 163,840 251,104 334,784 359,760 205,180 250,408 221,036 -4.86%
PBT -11,868 -9,184 880 10,388 2,740 6,800 -3,192 24.45%
Tax 0 -256 -180 -2,340 -648 -984 3,192 -
NP -11,868 -9,440 700 8,048 2,092 5,816 0 -
-
NP to SH -11,868 -9,440 700 8,048 2,092 6,292 -3,844 20.65%
-
Tax Rate - - 20.45% 22.53% 23.65% 14.47% - -
Total Cost 175,708 260,544 334,084 351,712 203,088 244,592 221,036 -3.75%
-
Net Worth 37,491 54,706 79,950 78,927 55,961 69,779 69,405 -9.75%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Net Worth 37,491 54,706 79,950 78,927 55,961 69,779 69,405 -9.75%
NOSH 64,640 63,611 65,000 64,694 52,300 59,135 53,388 3.23%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
NP Margin -7.24% -3.76% 0.21% 2.24% 1.02% 2.32% 0.00% -
ROE -31.66% -17.26% 0.88% 10.20% 3.74% 9.02% -5.54% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
RPS 253.46 394.74 515.05 556.09 392.31 423.45 414.01 -7.84%
EPS -18.36 -14.84 0.96 12.44 4.00 10.64 -7.20 16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.86 1.23 1.22 1.07 1.18 1.30 -12.58%
Adjusted Per Share Value based on latest NOSH - 64,694
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
RPS 33.96 52.04 69.39 74.56 42.53 51.90 45.81 -4.86%
EPS -2.46 -1.96 0.15 1.67 0.43 1.30 -0.80 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.1134 0.1657 0.1636 0.116 0.1446 0.1438 -9.74%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/02 30/04/03 30/04/01 -
Price 2.80 3.45 5.90 8.10 9.90 7.10 8.15 -
P/RPS 1.10 0.87 1.15 1.46 2.52 1.68 1.97 -9.25%
P/EPS -15.25 -23.25 547.86 65.11 247.50 66.73 -113.19 -28.38%
EY -6.56 -4.30 0.18 1.54 0.40 1.50 -0.88 39.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 4.01 4.80 6.64 9.25 6.02 6.27 -4.25%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Date 26/06/07 30/06/06 30/06/05 28/06/04 31/07/02 30/06/03 28/06/01 -
Price 2.60 3.40 5.00 6.55 8.60 8.10 8.00 -
P/RPS 1.03 0.86 0.97 1.18 2.19 1.91 1.93 -9.93%
P/EPS -14.16 -22.91 464.29 52.65 215.00 76.13 -111.11 -29.04%
EY -7.06 -4.36 0.22 1.90 0.47 1.31 -0.90 40.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 3.95 4.07 5.37 8.04 6.86 6.15 -5.14%

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