[MAYU] QoQ Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -31.62%
YoY- -1635.17%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 235,789 242,204 205,180 218,717 220,462 219,108 221,036 4.38%
PBT 8,806 8,884 2,740 -14,415 -10,720 -5,864 -3,192 -
Tax -740 -888 -648 14,415 10,720 5,864 3,192 -
NP 8,066 7,996 2,092 0 0 0 0 -
-
NP to SH 8,662 7,996 2,092 -14,799 -11,244 -6,442 -3,844 -
-
Tax Rate 8.40% 10.00% 23.65% - - - - -
Total Cost 227,722 234,208 203,088 218,717 220,462 219,108 221,036 2.00%
-
Net Worth 68,513 61,886 55,961 54,568 63,315 68,241 69,405 -0.85%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 68,513 61,886 55,961 54,568 63,315 68,241 69,405 -0.85%
NOSH 59,063 54,767 52,300 54,568 54,582 54,593 53,388 6.94%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 3.42% 3.30% 1.02% 0.00% 0.00% 0.00% 0.00% -
ROE 12.64% 12.92% 3.74% -27.12% -17.76% -9.44% -5.54% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 399.21 442.24 392.31 400.81 403.91 401.35 414.01 -2.39%
EPS 14.67 14.60 4.00 -27.12 -20.60 -11.80 -7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.13 1.07 1.00 1.16 1.25 1.30 -7.29%
Adjusted Per Share Value based on latest NOSH - 54,596
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 48.87 50.20 42.53 45.33 45.69 45.41 45.81 4.39%
EPS 1.80 1.66 0.43 -3.07 -2.33 -1.34 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1283 0.116 0.1131 0.1312 0.1414 0.1438 -0.83%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 7.35 8.60 9.90 11.70 7.20 8.45 8.15 -
P/RPS 1.84 1.94 2.52 2.92 1.78 2.11 1.97 -4.43%
P/EPS 50.11 58.90 247.50 -43.14 -34.95 -71.61 -113.19 -
EY 2.00 1.70 0.40 -2.32 -2.86 -1.40 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.34 7.61 9.25 11.70 6.21 6.76 6.27 0.74%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 26/12/02 27/09/02 31/07/02 29/03/02 18/01/02 27/09/01 28/06/01 -
Price 6.80 7.25 8.60 10.40 12.50 6.50 8.00 -
P/RPS 1.70 1.64 2.19 2.59 3.09 1.62 1.93 -8.09%
P/EPS 46.36 49.66 215.00 -38.35 -60.68 -55.08 -111.11 -
EY 2.16 2.01 0.47 -2.61 -1.65 -1.82 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 6.42 8.04 10.40 10.78 5.20 6.15 -3.16%

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