[MAYU] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 29.62%
YoY- 2.0%
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 359,760 273,869 274,429 255,962 250,408 238,843 235,789 32.56%
PBT 10,388 6,890 9,137 8,850 6,800 6,745 8,806 11.65%
Tax -2,340 -1,086 -846 -694 -984 -943 -740 115.58%
NP 8,048 5,804 8,290 8,156 5,816 5,802 8,066 -0.14%
-
NP to SH 8,048 5,804 8,290 8,156 6,292 5,802 8,662 -4.78%
-
Tax Rate 22.53% 15.76% 9.26% 7.84% 14.47% 13.98% 8.40% -
Total Cost 351,712 268,065 266,138 247,806 244,592 233,041 227,722 33.65%
-
Net Worth 78,927 69,149 69,392 67,237 69,779 63,390 68,513 9.90%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 78,927 69,149 69,392 67,237 69,779 63,390 68,513 9.90%
NOSH 64,694 56,679 54,639 54,664 59,135 54,647 59,063 6.26%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.24% 2.12% 3.02% 3.19% 2.32% 2.43% 3.42% -
ROE 10.20% 8.39% 11.95% 12.13% 9.02% 9.15% 12.64% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 556.09 483.19 502.25 468.24 423.45 437.06 399.21 24.75%
EPS 12.44 10.24 15.17 14.92 10.64 10.62 14.67 -10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.27 1.23 1.18 1.16 1.16 3.42%
Adjusted Per Share Value based on latest NOSH - 54,666
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 74.56 56.76 56.88 53.05 51.90 49.50 48.87 32.56%
EPS 1.67 1.20 1.72 1.69 1.30 1.20 1.80 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1433 0.1438 0.1394 0.1446 0.1314 0.142 9.90%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 8.10 9.65 9.20 8.90 7.10 7.20 7.35 -
P/RPS 1.46 2.00 1.83 1.90 1.68 1.65 1.84 -14.30%
P/EPS 65.11 94.24 60.63 59.65 66.73 67.81 50.11 19.09%
EY 1.54 1.06 1.65 1.68 1.50 1.47 2.00 -16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 7.91 7.24 7.24 6.02 6.21 6.34 3.13%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 -
Price 6.55 8.10 8.35 8.35 8.10 6.75 6.80 -
P/RPS 1.18 1.68 1.66 1.78 1.91 1.54 1.70 -21.62%
P/EPS 52.65 79.10 55.03 55.97 76.13 63.58 46.36 8.86%
EY 1.90 1.26 1.82 1.79 1.31 1.57 2.16 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.37 6.64 6.57 6.79 6.86 5.82 5.86 -5.66%

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