[MAYU] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -111.49%
YoY- 96.1%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 50,409 77,717 68,047 62,001 53,370 60,431 63,607 -3.79%
PBT -11,432 33 37 140 -6,375 -406 -310 82.34%
Tax -6 788 -451 -388 6,375 406 334 -
NP -11,438 821 -414 -248 0 0 24 -
-
NP to SH -11,378 821 -414 -248 -6,366 -140 24 -
-
Tax Rate - -2,387.88% 1,218.92% 277.14% - - - -
Total Cost 61,847 76,896 68,461 62,249 53,370 60,431 63,583 -0.45%
-
Net Worth 60,107 82,099 76,527 54,610 54,596 64,499 20,199 19.91%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 60,107 82,099 76,527 54,610 54,596 64,499 20,199 19.91%
NOSH 64,631 64,645 62,727 54,610 54,596 50,000 20,000 21.56%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -22.69% 1.06% -0.61% -0.40% 0.00% 0.00% 0.04% -
ROE -18.93% 1.00% -0.54% -0.45% -11.66% -0.22% 0.12% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 77.99 120.22 108.48 113.53 97.75 120.86 318.04 -20.86%
EPS -17.60 1.27 -0.66 -0.45 -11.66 -40.60 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.27 1.22 1.00 1.00 1.29 1.01 -1.36%
Adjusted Per Share Value based on latest NOSH - 54,610
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 10.33 15.92 13.94 12.70 10.93 12.38 13.03 -3.79%
EPS -2.33 0.17 -0.08 -0.05 -1.30 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1231 0.1682 0.1568 0.1119 0.1118 0.1321 0.0414 19.89%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 4.00 6.60 9.65 7.20 11.70 10.60 18.60 -
P/RPS 5.13 5.49 8.90 6.34 11.97 8.77 5.85 -2.16%
P/EPS -22.72 519.69 -1,462.12 -1,585.46 -100.34 -3,785.71 15,500.00 -
EY -4.40 0.19 -0.07 -0.06 -1.00 -0.03 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 5.20 7.91 7.20 11.70 8.22 18.42 -21.51%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 31/03/05 28/04/04 28/03/03 29/03/02 23/04/01 31/03/00 -
Price 3.40 6.00 8.10 6.75 10.40 7.10 29.30 -
P/RPS 4.36 4.99 7.47 5.95 10.64 5.87 9.21 -11.70%
P/EPS -19.31 472.44 -1,227.27 -1,486.37 -89.19 -2,535.71 24,416.67 -
EY -5.18 0.21 -0.08 -0.07 -1.12 -0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 4.72 6.64 6.75 10.40 5.50 29.01 -29.15%

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