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

Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -75.49%
YoY- -1635.17%
Quarter Report
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 176,842 121,102 51,295 218,717 165,347 109,554 55,259 116.70%
PBT 6,605 4,442 685 -14,415 -8,040 -2,932 -798 -
Tax -555 -444 -162 14,415 8,040 2,932 798 -
NP 6,050 3,998 523 0 0 0 0 -
-
NP to SH 6,497 3,998 523 -14,799 -8,433 -3,221 -961 -
-
Tax Rate 8.40% 10.00% 23.65% - - - - -
Total Cost 170,792 117,104 50,772 218,717 165,347 109,554 55,259 111.74%
-
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 9.48% 6.46% 0.93% -27.12% -13.32% -4.72% -1.38% -
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 299.41 221.12 98.08 400.81 302.93 200.67 103.50 102.63%
EPS 11.00 7.30 1.00 -27.12 -15.45 -5.90 -1.80 -
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 36.65 25.10 10.63 45.33 34.27 22.71 11.45 116.73%
EPS 1.35 0.83 0.11 -3.07 -1.75 -0.67 -0.20 -
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 2.45 3.89 10.09 2.92 2.38 4.21 7.87 -53.96%
P/EPS 66.82 117.81 990.00 -43.14 -46.60 -143.22 -452.78 -
EY 1.50 0.85 0.10 -2.32 -2.15 -0.70 -0.22 -
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 2.27 3.28 8.77 2.59 4.13 3.24 7.73 -55.72%
P/EPS 61.82 99.32 860.00 -38.35 -80.91 -110.17 -444.44 -
EY 1.62 1.01 0.12 -2.61 -1.24 -0.91 -0.23 -
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