[MAYU] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 29.62%
YoY- 2.0%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 244,738 296,676 302,850 255,962 242,204 219,108 238,538 0.42%
PBT -5,748 -4,242 8,762 8,850 8,884 -5,864 2,190 -
Tax -2 -310 -1,408 -694 -888 5,864 -532 -60.55%
NP -5,750 -4,552 7,354 8,156 7,996 0 1,658 -
-
NP to SH -5,908 -4,514 7,354 8,156 7,996 -6,442 1,658 -
-
Tax Rate - - 16.07% 7.84% 10.00% - 24.29% -
Total Cost 250,488 301,228 295,496 247,806 234,208 219,108 236,880 0.93%
-
Net Worth 55,760 76,957 80,131 67,237 61,886 68,241 21,028 17.64%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 55,760 76,957 80,131 67,237 61,886 68,241 21,028 17.64%
NOSH 66,382 64,670 64,622 54,664 54,767 54,593 20,219 21.90%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -2.35% -1.53% 2.43% 3.19% 3.30% 0.00% 0.70% -
ROE -10.60% -5.87% 9.18% 12.13% 12.92% -9.44% 7.88% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 368.68 458.75 468.65 468.24 442.24 401.35 1,179.74 -17.61%
EPS -8.90 -6.98 11.38 14.92 14.60 -11.80 8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.19 1.24 1.23 1.13 1.25 1.04 -3.49%
Adjusted Per Share Value based on latest NOSH - 54,666
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 55.16 66.86 68.25 57.69 54.59 49.38 53.76 0.42%
EPS -1.33 -1.02 1.66 1.84 1.80 -1.45 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1257 0.1734 0.1806 0.1515 0.1395 0.1538 0.0474 17.64%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 3.10 4.70 6.80 8.90 8.60 8.45 18.80 -
P/RPS 0.84 1.02 1.45 1.90 1.94 2.11 1.59 -10.08%
P/EPS -34.83 -67.34 59.75 59.65 58.90 -71.61 229.27 -
EY -2.87 -1.49 1.67 1.68 1.70 -1.40 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.95 5.48 7.24 7.61 6.76 18.08 -23.25%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 29/09/05 24/09/04 25/09/03 27/09/02 27/09/01 29/09/00 -
Price 2.80 4.20 6.40 8.35 7.25 6.50 11.70 -
P/RPS 0.76 0.92 1.37 1.78 1.64 1.62 0.99 -4.30%
P/EPS -31.46 -60.17 56.24 55.97 49.66 -55.08 142.68 -
EY -3.18 -1.66 1.78 1.79 2.01 -1.82 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.53 5.16 6.79 6.42 5.20 11.25 -18.35%

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