[MAYU] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -65.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 299,727 223,109 151,425 89,940 273,869 205,822 127,981 75.90%
PBT 2,687 5,067 4,381 2,597 6,890 6,853 4,425 -28.18%
Tax -142 -829 -704 -585 -1,086 -635 -347 -44.73%
NP 2,545 4,238 3,677 2,012 5,804 6,218 4,078 -26.86%
-
NP to SH 2,545 4,238 3,677 2,012 5,804 6,218 4,078 -26.86%
-
Tax Rate 5.28% 16.36% 16.07% 22.53% 15.76% 9.27% 7.84% -
Total Cost 297,182 218,871 147,748 87,928 268,065 199,604 123,903 78.70%
-
Net Worth 80,763 80,754 80,131 78,927 69,149 69,392 67,237 12.93%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 80,763 80,754 80,131 78,927 69,149 69,392 67,237 12.93%
NOSH 64,610 64,603 64,622 64,694 56,679 54,639 54,664 11.73%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 0.85% 1.90% 2.43% 2.24% 2.12% 3.02% 3.19% -
ROE 3.15% 5.25% 4.59% 2.55% 8.39% 8.96% 6.07% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 463.90 345.35 234.32 139.02 483.19 376.69 234.12 57.43%
EPS 3.94 6.56 5.69 3.11 10.24 11.38 7.46 -34.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.24 1.22 1.22 1.27 1.23 1.07%
Adjusted Per Share Value based on latest NOSH - 64,694
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 61.40 45.70 31.02 18.42 56.10 42.16 26.22 75.88%
EPS 0.52 0.87 0.75 0.41 1.19 1.27 0.84 -27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1654 0.1654 0.1641 0.1617 0.1416 0.1421 0.1377 12.93%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 6.60 5.75 6.80 8.10 9.65 9.20 8.90 -
P/RPS 1.42 1.66 2.90 5.83 2.00 2.44 3.80 -47.96%
P/EPS 167.56 87.65 119.51 260.45 94.24 80.84 119.30 25.28%
EY 0.60 1.14 0.84 0.38 1.06 1.24 0.84 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 4.60 5.48 6.64 7.91 7.24 7.24 -18.90%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 24/12/04 24/09/04 28/06/04 28/04/04 18/12/03 25/09/03 -
Price 6.00 6.20 6.40 6.55 8.10 8.35 8.35 -
P/RPS 1.29 1.80 2.73 4.71 1.68 2.22 3.57 -49.11%
P/EPS 152.32 94.51 112.48 210.61 79.10 73.37 111.93 22.68%
EY 0.66 1.06 0.89 0.47 1.26 1.36 0.89 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 4.96 5.16 5.37 6.64 6.57 6.79 -20.56%

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