[MAYU] YoY TTM Result on 31-Oct-2002 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 97.57%
YoY- 97.89%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 286,770 291,156 267,823 230,212 225,778 248,403 112,949 -0.98%
PBT -8,777 5,104 6,993 300 -8,446 1,270 494 -
Tax 663 -1,280 -1,023 -616 3,234 -142 -143 -
NP -8,114 3,824 5,970 -316 -5,212 1,128 351 -
-
NP to SH -8,064 3,824 5,970 -179 -8,502 1,128 292 -
-
Tax Rate - 25.08% 14.63% 205.33% - 11.18% 28.95% -
Total Cost 294,884 287,332 261,853 230,528 230,990 247,275 112,598 -1.01%
-
Net Worth 69,176 80,603 69,331 53,975 63,308 27,729 19,666 -1.32%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 69,176 80,603 69,331 53,975 63,308 27,729 19,666 -1.32%
NOSH 64,650 64,482 54,591 53,975 54,575 22,916 19,666 -1.25%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -2.83% 1.31% 2.23% -0.14% -2.31% 0.45% 0.31% -
ROE -11.66% 4.74% 8.61% -0.33% -13.43% 4.07% 1.48% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 443.57 451.53 490.59 426.52 413.70 1,083.94 574.32 0.27%
EPS -12.47 5.93 10.94 -0.33 -15.58 4.92 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.25 1.27 1.00 1.16 1.21 1.00 -0.07%
Adjusted Per Share Value based on latest NOSH - 53,975
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 58.74 59.64 54.86 47.16 46.25 50.88 23.14 -0.98%
EPS -1.65 0.78 1.22 -0.04 -1.74 0.23 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1651 0.142 0.1106 0.1297 0.0568 0.0403 -1.32%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 3.80 5.75 9.20 7.35 7.20 11.90 0.00 -
P/RPS 0.86 1.27 1.88 1.72 1.74 1.10 0.00 -100.00%
P/EPS -30.47 96.96 84.13 -2,216.29 -46.22 241.76 0.00 -100.00%
EY -3.28 1.03 1.19 -0.05 -2.16 0.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 4.60 7.24 7.35 6.21 9.83 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 23/12/05 24/12/04 18/12/03 26/12/02 18/01/02 04/01/01 - -
Price 3.80 6.20 8.35 6.80 12.50 10.80 0.00 -
P/RPS 0.86 1.37 1.70 1.59 3.02 1.00 0.00 -100.00%
P/EPS -30.47 104.55 76.36 -2,050.45 -80.24 219.41 0.00 -100.00%
EY -3.28 0.96 1.31 -0.05 -1.25 0.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 4.96 6.57 6.80 10.78 8.93 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