[MAYU] QoQ Cumulative Quarter Result on 31-Jan-2006 [#4]

Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -129.11%
YoY- -899.84%
Quarter Report
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 171,861 122,369 62,776 259,462 209,053 148,338 83,696 61.34%
PBT -6,371 -2,874 -2,296 -20,254 -8,791 -2,121 220 -
Tax -175 -1 -64 -131 -125 -155 -45 146.68%
NP -6,546 -2,875 -2,360 -20,385 -8,916 -2,276 175 -
-
NP to SH -6,625 -2,954 -2,360 -20,356 -8,885 -2,257 175 -
-
Tax Rate - - - - - - 20.45% -
Total Cost 178,407 125,244 65,136 279,847 217,969 150,614 83,521 65.63%
-
Net Worth 50,414 55,760 54,706 58,177 69,181 76,957 79,950 -26.40%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 50,414 55,760 54,706 58,177 69,181 76,957 79,950 -26.40%
NOSH 64,634 66,382 63,611 64,642 64,655 64,670 65,000 -0.37%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -3.81% -2.35% -3.76% -7.86% -4.26% -1.53% 0.21% -
ROE -13.14% -5.30% -4.31% -34.99% -12.84% -2.93% 0.22% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 265.90 184.34 98.69 401.38 323.33 229.38 128.76 61.95%
EPS -10.25 -4.45 -3.71 -31.49 -13.74 -3.49 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.84 0.86 0.90 1.07 1.19 1.23 -26.12%
Adjusted Per Share Value based on latest NOSH - 64,631
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 35.20 25.07 12.86 53.15 42.82 30.39 17.14 61.35%
EPS -1.36 -0.61 -0.48 -4.17 -1.82 -0.46 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.1142 0.1121 0.1192 0.1417 0.1576 0.1638 -26.39%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.90 3.10 3.45 4.00 3.80 4.70 5.90 -
P/RPS 1.09 1.68 3.50 1.00 1.18 2.05 4.58 -61.49%
P/EPS -28.29 -69.66 -92.99 -12.70 -27.65 -134.67 2,191.43 -
EY -3.53 -1.44 -1.08 -7.87 -3.62 -0.74 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 3.69 4.01 4.44 3.55 3.95 4.80 -15.58%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 21/12/06 29/09/06 30/06/06 31/03/06 23/12/05 29/09/05 30/06/05 -
Price 2.95 2.80 3.40 3.40 3.80 4.20 5.00 -
P/RPS 1.11 1.52 3.45 0.85 1.18 1.83 3.88 -56.48%
P/EPS -28.78 -62.92 -91.64 -10.80 -27.65 -120.34 1,857.14 -
EY -3.47 -1.59 -1.09 -9.26 -3.62 -0.83 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.33 3.95 3.78 3.55 3.53 4.07 -4.79%

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