[MAYU] QoQ Quarter Result on 31-Jan-2001 [#4]

Announcement Date
23-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- -150.91%
YoY- -683.33%
View:
Show?
Quarter Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 55,793 54,295 55,259 60,431 65,527 57,786 61,483 -6.25%
PBT -5,108 -2,134 -798 -406 485 600 495 -
Tax 5,108 2,134 798 406 -210 -156 -110 -
NP 0 0 0 0 275 444 385 -
-
NP to SH -5,212 -2,260 -961 -140 275 444 385 -
-
Tax Rate - - - - 43.30% 26.00% 22.22% -
Total Cost 55,793 54,295 55,259 60,431 65,252 57,342 61,098 -5.86%
-
Net Worth 63,308 68,902 69,405 64,499 27,729 20,989 1,963,500 -89.80%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 63,308 68,902 69,405 64,499 27,729 20,989 1,963,500 -89.80%
NOSH 54,575 55,121 53,388 50,000 22,916 20,181 1,925,000 -90.64%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.42% 0.77% 0.63% -
ROE -8.23% -3.28% -1.38% -0.22% 0.99% 2.12% 0.02% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 102.23 98.50 103.50 120.86 285.94 286.33 3.19 902.57%
EPS -9.55 -4.10 -1.80 -40.60 1.20 2.20 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.25 1.30 1.29 1.21 1.04 1.02 8.92%
Adjusted Per Share Value based on latest NOSH - 50,000
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 11.56 11.25 11.45 12.52 13.58 11.98 12.74 -6.25%
EPS -1.08 -0.47 -0.20 -0.03 0.06 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1428 0.1438 0.1337 0.0575 0.0435 4.0695 -89.80%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 7.20 8.45 8.15 10.60 11.90 18.80 24.10 -
P/RPS 7.04 8.58 7.87 8.77 4.16 6.57 754.56 -95.53%
P/EPS -75.39 -206.10 -452.78 -3,785.71 991.67 854.55 120,500.01 -
EY -1.33 -0.49 -0.22 -0.03 0.10 0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 6.76 6.27 8.22 9.83 18.08 23.63 -58.87%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 18/01/02 27/09/01 28/06/01 23/04/01 04/01/01 29/09/00 30/06/00 -
Price 12.50 6.50 8.00 7.10 10.80 11.70 19.00 -
P/RPS 12.23 6.60 7.73 5.87 3.78 4.09 594.88 -92.44%
P/EPS -130.89 -158.54 -444.44 -2,535.71 900.00 531.82 95,000.01 -
EY -0.76 -0.63 -0.23 -0.04 0.11 0.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.78 5.20 6.15 5.50 8.93 11.25 18.63 -30.49%

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