[MAYU] YoY Quarter Result on 31-Oct-2001 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
18-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -130.62%
YoY- -1995.27%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 71,684 77,841 55,740 55,793 65,527 56,957 0 -100.00%
PBT 686 2,428 2,163 -5,108 485 9 0 -100.00%
Tax -125 -288 -111 5,108 -210 -9 0 -100.00%
NP 561 2,140 2,052 0 275 0 0 -100.00%
-
NP to SH 561 2,140 2,159 -5,212 275 -59 0 -100.00%
-
Tax Rate 18.22% 11.86% 5.13% - 43.30% 100.00% - -
Total Cost 71,123 75,701 53,688 55,793 65,252 56,957 0 -100.00%
-
Net Worth 80,603 69,331 62,610 63,308 27,729 20,649 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 80,603 69,331 62,610 63,308 27,729 20,649 0 -100.00%
NOSH 64,482 54,591 53,975 54,575 22,916 19,666 0 -100.00%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 0.78% 2.75% 3.68% 0.00% 0.42% 0.00% 0.00% -
ROE 0.70% 3.09% 3.45% -8.23% 0.99% -0.29% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 111.17 142.59 103.27 102.23 285.94 289.61 0.00 -100.00%
EPS 0.87 3.92 4.00 -9.55 1.20 0.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.16 1.16 1.21 1.05 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 54,575
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 14.86 16.13 11.55 11.56 13.58 11.80 0.00 -100.00%
EPS 0.12 0.44 0.45 -1.08 0.06 -0.01 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1437 0.1298 0.1312 0.0575 0.0428 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 5.75 9.20 7.35 7.20 11.90 0.00 0.00 -
P/RPS 5.17 6.45 7.12 7.04 4.16 0.00 0.00 -100.00%
P/EPS 660.92 234.69 183.75 -75.39 991.67 0.00 0.00 -100.00%
EY 0.15 0.43 0.54 -1.33 0.10 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 7.24 6.34 6.21 9.83 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 24/12/04 18/12/03 26/12/02 18/01/02 04/01/01 30/12/99 - -
Price 6.20 8.35 6.80 12.50 10.80 0.00 0.00 -
P/RPS 5.58 5.86 6.58 12.23 3.78 0.00 0.00 -100.00%
P/EPS 712.64 213.01 170.00 -130.89 900.00 0.00 0.00 -100.00%
EY 0.14 0.47 0.59 -0.76 0.11 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 6.57 5.86 10.78 8.93 0.00 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