[MAYU] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 1.65%
YoY- -4.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 302,850 359,760 273,869 274,429 255,962 250,408 238,843 17.16%
PBT 8,762 10,388 6,890 9,137 8,850 6,800 6,745 19.07%
Tax -1,408 -2,340 -1,086 -846 -694 -984 -943 30.66%
NP 7,354 8,048 5,804 8,290 8,156 5,816 5,802 17.13%
-
NP to SH 7,354 8,048 5,804 8,290 8,156 6,292 5,802 17.13%
-
Tax Rate 16.07% 22.53% 15.76% 9.26% 7.84% 14.47% 13.98% -
Total Cost 295,496 351,712 268,065 266,138 247,806 244,592 233,041 17.16%
-
Net Worth 80,131 78,927 69,149 69,392 67,237 69,779 63,390 16.92%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 80,131 78,927 69,149 69,392 67,237 69,779 63,390 16.92%
NOSH 64,622 64,694 56,679 54,639 54,664 59,135 54,647 11.83%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.43% 2.24% 2.12% 3.02% 3.19% 2.32% 2.43% -
ROE 9.18% 10.20% 8.39% 11.95% 12.13% 9.02% 9.15% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 468.65 556.09 483.19 502.25 468.24 423.45 437.06 4.76%
EPS 11.38 12.44 10.24 15.17 14.92 10.64 10.62 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.22 1.27 1.23 1.18 1.16 4.55%
Adjusted Per Share Value based on latest NOSH - 54,591
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 62.77 74.56 56.76 56.88 53.05 51.90 49.50 17.17%
EPS 1.52 1.67 1.20 1.72 1.69 1.30 1.20 17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.1636 0.1433 0.1438 0.1394 0.1446 0.1314 16.92%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 6.80 8.10 9.65 9.20 8.90 7.10 7.20 -
P/RPS 1.45 1.46 2.00 1.83 1.90 1.68 1.65 -8.26%
P/EPS 59.75 65.11 94.24 60.63 59.65 66.73 67.81 -8.09%
EY 1.67 1.54 1.06 1.65 1.68 1.50 1.47 8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.48 6.64 7.91 7.24 7.24 6.02 6.21 -8.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 -
Price 6.40 6.55 8.10 8.35 8.35 8.10 6.75 -
P/RPS 1.37 1.18 1.68 1.66 1.78 1.91 1.54 -7.50%
P/EPS 56.24 52.65 79.10 55.03 55.97 76.13 63.58 -7.85%
EY 1.78 1.90 1.26 1.82 1.79 1.31 1.57 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.16 5.37 6.64 6.57 6.79 6.86 5.82 -7.71%

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