[MAYU] QoQ Annualized Quarter Result on 31-Jan-2001 [#4]

Announcement Date
23-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- -34.51%
YoY- 18.72%
View:
Show?
Annualized Quarter Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 220,462 219,108 221,036 245,368 246,394 238,538 245,932 -7.01%
PBT -10,720 -5,864 -3,192 1,174 2,106 2,190 1,980 -
Tax 10,720 5,864 3,192 -210 -634 -532 -440 -
NP 0 0 0 964 1,472 1,658 1,540 -
-
NP to SH -11,244 -6,442 -3,844 964 1,472 1,658 1,540 -
-
Tax Rate - - - 17.89% 30.10% 24.29% 22.22% -
Total Cost 220,462 219,108 221,036 244,404 244,922 236,880 244,392 -6.62%
-
Net Worth 63,315 68,241 69,405 37,180 25,689 21,028 1,963,500 -89.80%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 63,315 68,241 69,405 37,180 25,689 21,028 1,963,500 -89.80%
NOSH 54,582 54,593 53,388 28,821 21,230 20,219 1,925,000 -90.64%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.39% 0.60% 0.70% 0.63% -
ROE -17.76% -9.44% -5.54% 2.59% 5.73% 7.88% 0.08% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 403.91 401.35 414.01 851.32 1,160.55 1,179.74 12.78 893.35%
EPS -20.60 -11.80 -7.20 3.35 6.93 8.20 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.25 1.30 1.29 1.21 1.04 1.02 8.92%
Adjusted Per Share Value based on latest NOSH - 50,000
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 45.69 45.41 45.81 50.85 51.07 49.44 50.97 -7.01%
EPS -2.33 -1.34 -0.80 0.20 0.31 0.34 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1414 0.1438 0.0771 0.0532 0.0436 4.0695 -89.80%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 7.20 8.45 8.15 10.60 11.90 18.80 24.10 -
P/RPS 1.78 2.11 1.97 1.25 1.03 1.59 188.64 -95.49%
P/EPS -34.95 -71.61 -113.19 316.92 171.63 229.27 30,125.00 -
EY -2.86 -1.40 -0.88 0.32 0.58 0.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 6.76 6.27 8.22 9.83 18.08 23.63 -58.87%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 18/01/02 27/09/01 28/06/01 23/04/01 04/01/01 29/09/00 30/06/00 -
Price 12.50 6.50 8.00 7.10 10.80 11.70 19.00 -
P/RPS 3.09 1.62 1.93 0.83 0.93 0.99 148.72 -92.38%
P/EPS -60.68 -55.08 -111.11 212.28 155.77 142.68 23,750.00 -
EY -1.65 -1.82 -0.90 0.47 0.64 0.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.78 5.20 6.15 5.50 8.93 11.25 18.63 -30.49%

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