[MAYU] QoQ Quarter Result on 31-Jan-2003 [#4]

Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -111.49%
YoY- 96.1%
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 77,841 65,379 62,602 62,001 55,740 69,807 51,295 31.95%
PBT 2,428 2,725 1,700 140 2,163 3,757 685 131.93%
Tax -288 -101 -246 -388 -111 -282 -162 46.59%
NP 2,140 2,624 1,454 -248 2,052 3,475 523 155.16%
-
NP to SH 2,140 2,624 1,573 -248 2,159 3,475 523 155.16%
-
Tax Rate 11.86% 3.71% 14.47% 277.14% 5.13% 7.51% 23.65% -
Total Cost 75,701 62,755 61,148 62,249 53,688 66,332 50,772 30.41%
-
Net Worth 69,331 67,239 69,779 54,610 62,610 61,741 55,961 15.30%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 69,331 67,239 69,779 54,610 62,610 61,741 55,961 15.30%
NOSH 54,591 54,666 59,135 54,610 53,975 54,638 52,300 2.89%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.75% 4.01% 2.32% -0.40% 3.68% 4.98% 1.02% -
ROE 3.09% 3.90% 2.25% -0.45% 3.45% 5.63% 0.93% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 142.59 119.60 105.86 113.53 103.27 127.76 98.08 28.24%
EPS 3.92 4.80 2.66 -0.45 4.00 6.36 1.00 147.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.18 1.00 1.16 1.13 1.07 12.06%
Adjusted Per Share Value based on latest NOSH - 54,610
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 16.13 13.55 12.97 12.85 11.55 14.47 10.63 31.94%
EPS 0.44 0.54 0.33 -0.05 0.45 0.72 0.11 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1394 0.1446 0.1132 0.1298 0.128 0.116 15.30%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 9.20 8.90 7.10 7.20 7.35 8.60 9.90 -
P/RPS 6.45 7.44 6.71 6.34 7.12 6.73 10.09 -25.73%
P/EPS 234.69 185.42 266.92 -1,585.46 183.75 135.22 990.00 -61.59%
EY 0.43 0.54 0.37 -0.06 0.54 0.74 0.10 163.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.24 7.24 6.02 7.20 6.34 7.61 9.25 -15.03%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 31/07/02 -
Price 8.35 8.35 8.10 6.75 6.80 7.25 8.60 -
P/RPS 5.86 6.98 7.65 5.95 6.58 5.67 8.77 -23.51%
P/EPS 213.01 173.96 304.51 -1,486.37 170.00 113.99 860.00 -60.45%
EY 0.47 0.57 0.33 -0.07 0.59 0.88 0.12 147.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.57 6.79 6.86 6.75 5.86 6.42 8.04 -12.56%

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