[MAYU] YoY Quarter Result on 31-Jul-2002 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 564.44%
YoY- 253.76%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 64,642 61,485 65,379 69,807 54,295 57,786 55,992 -0.15%
PBT -2,341 1,784 2,725 3,757 -2,134 600 485 -
Tax -110 -119 -101 -282 2,134 -156 -134 0.21%
NP -2,451 1,665 2,624 3,475 0 444 351 -
-
NP to SH -2,413 1,665 2,624 3,475 -2,260 444 351 -
-
Tax Rate - 6.67% 3.71% 7.51% - 26.00% 27.63% -
Total Cost 67,093 59,820 62,755 66,332 54,295 57,342 55,641 -0.19%
-
Net Worth 76,983 80,023 67,239 61,741 68,902 20,989 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 76,983 80,023 67,239 61,741 68,902 20,989 0 -100.00%
NOSH 64,691 64,534 54,666 54,638 55,121 20,181 19,500 -1.26%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin -3.79% 2.71% 4.01% 4.98% 0.00% 0.77% 0.63% -
ROE -3.13% 2.08% 3.90% 5.63% -3.28% 2.12% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 99.92 95.27 119.60 127.76 98.50 286.33 287.14 1.12%
EPS -3.73 2.58 4.80 6.36 -4.10 2.20 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.24 1.23 1.13 1.25 1.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 54,638
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 13.24 12.59 13.39 14.30 11.12 11.84 11.47 -0.15%
EPS -0.49 0.34 0.54 0.71 -0.46 0.09 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1639 0.1377 0.1265 0.1411 0.043 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 4.70 6.80 8.90 8.60 8.45 18.80 0.00 -
P/RPS 4.70 7.14 7.44 6.73 8.58 6.57 0.00 -100.00%
P/EPS -126.01 263.57 185.42 135.22 -206.10 854.55 0.00 -100.00%
EY -0.79 0.38 0.54 0.74 -0.49 0.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 5.48 7.24 7.61 6.76 18.08 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/09/05 24/09/04 25/09/03 27/09/02 27/09/01 29/09/00 - -
Price 4.20 6.40 8.35 7.25 6.50 11.70 0.00 -
P/RPS 4.20 6.72 6.98 5.67 6.60 4.09 0.00 -100.00%
P/EPS -112.60 248.06 173.96 113.99 -158.54 531.82 0.00 -100.00%
EY -0.89 0.40 0.57 0.88 -0.63 0.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 5.16 6.79 6.42 5.20 11.25 0.00 -100.00%

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