[MAYU] YoY Cumulative 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- -65.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Revenue 40,960 62,776 83,696 89,940 51,295 62,602 55,259 -4.86%
PBT -2,967 -2,296 220 2,597 685 1,700 -798 24.45%
Tax 0 -64 -45 -585 -162 -246 798 -
NP -2,967 -2,360 175 2,012 523 1,454 0 -
-
NP to SH -2,967 -2,360 175 2,012 523 1,573 -961 20.65%
-
Tax Rate - - 20.45% 22.53% 23.65% 14.47% - -
Total Cost 43,927 65,136 83,521 87,928 50,772 61,148 55,259 -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 -7.91% -4.31% 0.22% 2.55% 0.93% 2.25% -1.38% -
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 63.37 98.69 128.76 139.02 98.08 105.86 103.50 -7.84%
EPS -4.59 -3.71 0.24 3.11 1.00 2.66 -1.80 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 8.39 12.86 17.14 18.42 10.51 12.82 11.32 -4.86%
EPS -0.61 -0.48 0.04 0.41 0.11 0.32 -0.20 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.1121 0.1638 0.1617 0.1146 0.1429 0.1422 -9.75%
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 4.42 3.50 4.58 5.83 10.09 6.71 7.87 -9.16%
P/EPS -61.00 -92.99 2,191.43 260.45 990.00 266.92 -452.78 -28.39%
EY -1.64 -1.08 0.05 0.38 0.10 0.37 -0.22 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 4.10 3.45 3.88 4.71 8.77 7.65 7.73 -10.02%
P/EPS -56.64 -91.64 1,857.14 210.61 860.00 304.51 -444.44 -29.04%
EY -1.77 -1.09 0.05 0.47 0.12 0.33 -0.23 40.48%
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