[MAYU] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -119.35%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 24,675 50,409 77,717 68,047 62,001 53,370 60,431 -11.74%
PBT -261 -11,432 33 37 140 -6,375 -406 -5.97%
Tax -1,301 -6 788 -451 -388 6,375 406 -
NP -1,562 -11,438 821 -414 -248 0 0 -
-
NP to SH -1,475 -11,378 821 -414 -248 -6,366 -140 38.89%
-
Tax Rate - - -2,387.88% 1,218.92% 277.14% - - -
Total Cost 26,237 61,847 76,896 68,461 62,249 53,370 60,431 -10.98%
-
Net Worth 33,640 60,107 82,099 76,527 54,610 54,596 64,499 -8.68%
Dividend
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 33,640 60,107 82,099 76,527 54,610 54,596 64,499 -8.68%
NOSH 64,692 64,631 64,645 62,727 54,610 54,596 50,000 3.65%
Ratio Analysis
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -6.33% -22.69% 1.06% -0.61% -0.40% 0.00% 0.00% -
ROE -4.38% -18.93% 1.00% -0.54% -0.45% -11.66% -0.22% -
Per Share
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 38.14 77.99 120.22 108.48 113.53 97.75 120.86 -14.86%
EPS -2.28 -17.60 1.27 -0.66 -0.45 -11.66 -40.60 -33.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.93 1.27 1.22 1.00 1.00 1.29 -11.90%
Adjusted Per Share Value based on latest NOSH - 62,727
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 5.56 11.36 17.52 15.34 13.97 12.03 13.62 -11.75%
EPS -0.33 -2.56 0.19 -0.09 -0.06 -1.43 -0.03 39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.1355 0.185 0.1725 0.1231 0.123 0.1454 -8.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/03/08 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 2.00 4.00 6.60 9.65 7.20 11.70 10.60 -
P/RPS 0.00 5.13 5.49 8.90 6.34 11.97 8.77 -
P/EPS 0.00 -22.72 519.69 -1,462.12 -1,585.46 -100.34 -3,785.71 -
EY 0.00 -4.40 0.19 -0.07 -0.06 -1.00 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.30 5.20 7.91 7.20 11.70 8.22 -
Price Multiplier on Announcement Date
31/03/08 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 02/06/08 31/03/06 31/03/05 28/04/04 28/03/03 29/03/02 23/04/01 -
Price 2.30 3.40 6.00 8.10 6.75 10.40 7.10 -
P/RPS 0.00 4.36 4.99 7.47 5.95 10.64 5.87 -
P/EPS 0.00 -19.31 472.44 -1,227.27 -1,486.37 -89.19 -2,535.71 -
EY 0.00 -5.18 0.21 -0.08 -0.07 -1.12 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.66 4.72 6.64 6.75 10.40 5.50 -

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