[MAYU] QoQ Cumulative Quarter Result on 31-Oct-1999 [#3]

Announcement Date
30-Dec-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2000
Quarter
31-Oct-1999 [#3]
Profit Trend
QoQ- -7.08%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Revenue 119,269 61,483 225,355 161,748 104,791 0 207,551 0.56%
PBT 1,095 495 886 1,196 1,187 0 -40,668 -
Tax -266 -110 -74 -408 -339 0 40,668 -
NP 829 385 812 788 848 0 0 -100.00%
-
NP to SH 829 385 812 788 848 0 -38,959 -
-
Tax Rate 24.29% 22.22% 8.35% 34.11% 28.56% - - -
Total Cost 118,440 61,098 224,543 160,960 103,943 0 207,551 0.57%
-
Net Worth 21,028 1,963,500 20,502 20,684 0 0 20,178 -0.04%
Dividend
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Net Worth 21,028 1,963,500 20,502 20,684 0 0 20,178 -0.04%
NOSH 20,219 1,925,000 20,300 19,700 20,190 19,978 19,978 -0.01%
Ratio Analysis
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
NP Margin 0.70% 0.63% 0.36% 0.49% 0.81% 0.00% 0.00% -
ROE 3.94% 0.02% 3.96% 3.81% 0.00% 0.00% -193.07% -
Per Share
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
RPS 589.87 3.19 1,110.12 821.06 519.01 0.00 1,038.85 0.57%
EPS 4.10 0.02 4.00 4.00 4.20 0.00 -195.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 1.01 1.05 0.00 0.00 1.01 -0.02%
Adjusted Per Share Value based on latest NOSH - 19,666
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
RPS 24.72 12.74 46.71 33.52 21.72 0.00 43.02 0.56%
EPS 0.17 0.08 0.17 0.16 0.18 0.00 -8.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 4.0695 0.0425 0.0429 0.00 0.00 0.0418 -0.04%
Price Multiplier on Financial Quarter End Date
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Date 31/07/00 28/04/00 31/01/00 - - - - -
Price 18.80 24.10 18.60 0.00 0.00 0.00 0.00 -
P/RPS 3.19 754.56 1.68 0.00 0.00 0.00 0.00 -100.00%
P/EPS 458.54 120,500.01 465.00 0.00 0.00 0.00 0.00 -100.00%
EY 0.22 0.00 0.22 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.08 23.63 18.42 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 30/04/99 31/01/99 CAGR
Date 29/09/00 30/06/00 31/03/00 30/12/99 - - - -
Price 11.70 19.00 29.30 0.00 0.00 0.00 0.00 -
P/RPS 1.98 594.88 2.64 0.00 0.00 0.00 0.00 -100.00%
P/EPS 285.37 95,000.01 732.50 0.00 0.00 0.00 0.00 -100.00%
EY 0.35 0.00 0.14 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.25 18.63 29.01 0.00 0.00 0.00 0.00 -100.00%

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