[MAYU] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 8.34%
YoY- 177.04%
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 255,962 250,408 238,843 235,789 242,204 205,180 218,717 11.08%
PBT 8,850 6,800 6,745 8,806 8,884 2,740 -14,415 -
Tax -694 -984 -943 -740 -888 -648 14,415 -
NP 8,156 5,816 5,802 8,066 7,996 2,092 0 -
-
NP to SH 8,156 6,292 5,802 8,662 7,996 2,092 -14,799 -
-
Tax Rate 7.84% 14.47% 13.98% 8.40% 10.00% 23.65% - -
Total Cost 247,806 244,592 233,041 227,722 234,208 203,088 218,717 8.70%
-
Net Worth 67,237 69,779 63,390 68,513 61,886 55,961 54,568 14.97%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 67,237 69,779 63,390 68,513 61,886 55,961 54,568 14.97%
NOSH 54,664 59,135 54,647 59,063 54,767 52,300 54,568 0.11%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.19% 2.32% 2.43% 3.42% 3.30% 1.02% 0.00% -
ROE 12.13% 9.02% 9.15% 12.64% 12.92% 3.74% -27.12% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 468.24 423.45 437.06 399.21 442.24 392.31 400.81 10.95%
EPS 14.92 10.64 10.62 14.67 14.60 4.00 -27.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.16 1.16 1.13 1.07 1.00 14.84%
Adjusted Per Share Value based on latest NOSH - 53,975
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 53.05 51.90 49.50 48.87 50.20 42.53 45.33 11.08%
EPS 1.69 1.30 1.20 1.80 1.66 0.43 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1446 0.1314 0.142 0.1283 0.116 0.1131 15.00%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 8.90 7.10 7.20 7.35 8.60 9.90 11.70 -
P/RPS 1.90 1.68 1.65 1.84 1.94 2.52 2.92 -24.96%
P/EPS 59.65 66.73 67.81 50.11 58.90 247.50 -43.14 -
EY 1.68 1.50 1.47 2.00 1.70 0.40 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.24 6.02 6.21 6.34 7.61 9.25 11.70 -27.44%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 31/07/02 29/03/02 -
Price 8.35 8.10 6.75 6.80 7.25 8.60 10.40 -
P/RPS 1.78 1.91 1.54 1.70 1.64 2.19 2.59 -22.17%
P/EPS 55.97 76.13 63.58 46.36 49.66 215.00 -38.35 -
EY 1.79 1.31 1.57 2.16 2.01 0.47 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 6.86 5.82 5.86 6.42 8.04 10.40 -24.79%

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