[MAYU] QoQ Cumulative Quarter Result on 31-Oct-2002 [#3]

Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 62.51%
YoY- 177.04%
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 127,981 62,602 238,843 176,842 121,102 51,295 218,717 -30.10%
PBT 4,425 1,700 6,745 6,605 4,442 685 -14,415 -
Tax -347 -246 -943 -555 -444 -162 14,415 -
NP 4,078 1,454 5,802 6,050 3,998 523 0 -
-
NP to SH 4,078 1,573 5,802 6,497 3,998 523 -14,799 -
-
Tax Rate 7.84% 14.47% 13.98% 8.40% 10.00% 23.65% - -
Total Cost 123,903 61,148 233,041 170,792 117,104 50,772 218,717 -31.60%
-
Net Worth 67,237 69,779 63,390 68,513 61,886 55,961 54,568 14.97%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 67,237 69,779 63,390 68,513 61,886 55,961 54,568 14.97%
NOSH 54,664 59,135 54,647 59,063 54,767 52,300 54,568 0.11%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.19% 2.32% 2.43% 3.42% 3.30% 1.02% 0.00% -
ROE 6.07% 2.25% 9.15% 9.48% 6.46% 0.93% -27.12% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 234.12 105.86 437.06 299.41 221.12 98.08 400.81 -30.19%
EPS 7.46 2.66 10.62 11.00 7.30 1.00 -27.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.16 1.16 1.13 1.07 1.00 14.84%
Adjusted Per Share Value based on latest NOSH - 53,975
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 26.53 12.97 49.50 36.65 25.10 10.63 45.33 -30.10%
EPS 0.85 0.33 1.20 1.35 0.83 0.11 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1446 0.1314 0.142 0.1283 0.116 0.1131 15.00%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 8.90 7.10 7.20 7.35 8.60 9.90 11.70 -
P/RPS 3.80 6.71 1.65 2.45 3.89 10.09 2.92 19.25%
P/EPS 119.30 266.92 67.81 66.82 117.81 990.00 -43.14 -
EY 0.84 0.37 1.47 1.50 0.85 0.10 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.24 6.02 6.21 6.34 7.61 9.25 11.70 -27.44%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 31/07/02 29/03/02 -
Price 8.35 8.10 6.75 6.80 7.25 8.60 10.40 -
P/RPS 3.57 7.65 1.54 2.27 3.28 8.77 2.59 23.92%
P/EPS 111.93 304.51 63.58 61.82 99.32 860.00 -38.35 -
EY 0.89 0.33 1.57 1.62 1.01 0.12 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 6.86 5.82 5.86 6.42 8.04 10.40 -24.79%

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