[MAYU] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -18.45%
YoY- -0.88%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 49,492 60,715 71,684 77,841 55,740 55,793 65,527 -4.56%
PBT -3,497 -6,689 686 2,428 2,163 -5,108 485 -
Tax -174 30 -125 -288 -111 5,108 -210 -3.08%
NP -3,671 -6,659 561 2,140 2,052 0 275 -
-
NP to SH -3,671 -6,647 561 2,140 2,159 -5,212 275 -
-
Tax Rate - - 18.22% 11.86% 5.13% - 43.30% -
Total Cost 53,163 67,374 71,123 75,701 53,688 55,793 65,252 -3.35%
-
Net Worth 50,411 69,176 80,603 69,331 62,610 63,308 27,729 10.47%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 50,411 69,176 80,603 69,331 62,610 63,308 27,729 10.47%
NOSH 64,630 64,650 64,482 54,591 53,975 54,575 22,916 18.85%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -7.42% -10.97% 0.78% 2.75% 3.68% 0.00% 0.42% -
ROE -7.28% -9.61% 0.70% 3.09% 3.45% -8.23% 0.99% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 76.58 93.91 111.17 142.59 103.27 102.23 285.94 -19.70%
EPS -5.68 -10.28 0.87 3.92 4.00 -9.55 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.07 1.25 1.27 1.16 1.16 1.21 -7.05%
Adjusted Per Share Value based on latest NOSH - 54,591
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 10.14 12.44 14.68 15.95 11.42 11.43 13.42 -4.56%
EPS -0.75 -1.36 0.11 0.44 0.44 -1.07 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.1417 0.1651 0.142 0.1283 0.1297 0.0568 10.47%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.90 3.80 5.75 9.20 7.35 7.20 11.90 -
P/RPS 3.79 4.05 5.17 6.45 7.12 7.04 4.16 -1.53%
P/EPS -51.06 -36.96 660.92 234.69 183.75 -75.39 991.67 -
EY -1.96 -2.71 0.15 0.43 0.54 -1.33 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.55 4.60 7.24 6.34 6.21 9.83 -14.94%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 21/12/06 23/12/05 24/12/04 18/12/03 26/12/02 18/01/02 04/01/01 -
Price 2.95 3.80 6.20 8.35 6.80 12.50 10.80 -
P/RPS 3.85 4.05 5.58 5.86 6.58 12.23 3.78 0.30%
P/EPS -51.94 -36.96 712.64 213.01 170.00 -130.89 900.00 -
EY -1.93 -2.71 0.14 0.47 0.59 -0.76 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.55 4.96 6.57 5.86 10.78 8.93 -13.34%

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