[MAYU] YoY Annualized Quarter 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- -23.16%
YoY- -31.84%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 179,466 229,148 278,737 297,478 274,429 235,789 220,462 -3.36%
PBT -8,577 -8,494 -11,721 6,756 9,137 8,806 -10,720 -3.64%
Tax -154 -233 -166 -1,105 -846 -740 10,720 -
NP -8,732 -8,728 -11,888 5,650 8,290 8,066 0 -
-
NP to SH -8,752 -8,833 -11,846 5,650 8,290 8,662 -11,244 -4.08%
-
Tax Rate - - - 16.36% 9.26% 8.40% - -
Total Cost 188,198 237,876 290,625 291,828 266,138 227,722 220,462 -2.60%
-
Net Worth 36,215 50,414 69,181 80,754 69,392 68,513 63,315 -8.88%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 36,215 50,414 69,181 80,754 69,392 68,513 63,315 -8.88%
NOSH 64,669 64,634 64,655 64,603 54,639 59,063 54,582 2.86%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -4.87% -3.81% -4.26% 1.90% 3.02% 3.42% 0.00% -
ROE -24.17% -17.52% -17.12% 7.00% 11.95% 12.64% -17.76% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 277.51 354.53 431.11 460.47 502.25 399.21 403.91 -6.06%
EPS -13.53 -13.67 -18.32 8.75 15.17 14.67 -20.60 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.78 1.07 1.25 1.27 1.16 1.16 -11.42%
Adjusted Per Share Value based on latest NOSH - 64,482
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 36.76 46.94 57.10 60.94 56.21 48.30 45.16 -3.37%
EPS -1.79 -1.81 -2.43 1.16 1.70 1.77 -2.30 -4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.1033 0.1417 0.1654 0.1421 0.1403 0.1297 -8.88%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 2.20 2.90 3.80 5.75 9.20 7.35 7.20 -
P/RPS 0.79 0.82 0.88 1.25 1.83 1.84 1.78 -12.65%
P/EPS -16.26 -21.22 -20.74 65.74 60.63 50.11 -34.95 -11.96%
EY -6.15 -4.71 -4.82 1.52 1.65 2.00 -2.86 13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 3.72 3.55 4.60 7.24 6.34 6.21 -7.33%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 28/12/07 21/12/06 23/12/05 24/12/04 18/12/03 26/12/02 18/01/02 -
Price 2.10 2.95 3.80 6.20 8.35 6.80 12.50 -
P/RPS 0.76 0.83 0.88 1.35 1.66 1.70 3.09 -20.83%
P/EPS -15.52 -21.59 -20.74 70.88 55.03 46.36 -60.68 -20.31%
EY -6.44 -4.63 -4.82 1.41 1.82 2.16 -1.65 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.78 3.55 4.96 6.57 5.86 10.78 -16.13%

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