[MAYU] QoQ Quarter Result on 31-Jul-2000 [#2]

Announcement Date
29-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 15.32%
YoY- 26.5%
View:
Show?
Quarter Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 55,259 60,431 65,527 57,786 61,483 63,607 56,957 0.03%
PBT -798 -406 485 600 495 -310 9 -
Tax 798 406 -210 -156 -110 334 -9 -
NP 0 0 275 444 385 24 0 -
-
NP to SH -961 -140 275 444 385 24 -59 -2.79%
-
Tax Rate - - 43.30% 26.00% 22.22% - 100.00% -
Total Cost 55,259 60,431 65,252 57,342 61,098 63,583 56,957 0.03%
-
Net Worth 69,405 64,499 27,729 20,989 1,963,500 20,199 20,649 -1.22%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 69,405 64,499 27,729 20,989 1,963,500 20,199 20,649 -1.22%
NOSH 53,388 50,000 22,916 20,181 1,925,000 20,000 19,666 -1.00%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 0.00% 0.00% 0.42% 0.77% 0.63% 0.04% 0.00% -
ROE -1.38% -0.22% 0.99% 2.12% 0.02% 0.12% -0.29% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 103.50 120.86 285.94 286.33 3.19 318.04 289.61 1.04%
EPS -1.80 -40.60 1.20 2.20 0.02 0.12 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.21 1.04 1.02 1.01 1.05 -0.21%
Adjusted Per Share Value based on latest NOSH - 20,181
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 11.45 12.52 13.58 11.98 12.74 13.18 11.80 0.03%
EPS -0.20 -0.03 0.06 0.09 0.08 0.00 -0.01 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1438 0.1337 0.0575 0.0435 4.0695 0.0419 0.0428 -1.22%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 8.15 10.60 11.90 18.80 24.10 18.60 0.00 -
P/RPS 7.87 8.77 4.16 6.57 754.56 5.85 0.00 -100.00%
P/EPS -452.78 -3,785.71 991.67 854.55 120,500.01 15,500.00 0.00 -100.00%
EY -0.22 -0.03 0.10 0.12 0.00 0.01 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.27 8.22 9.83 18.08 23.63 18.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 28/06/01 23/04/01 04/01/01 29/09/00 30/06/00 31/03/00 30/12/99 -
Price 8.00 7.10 10.80 11.70 19.00 29.30 0.00 -
P/RPS 7.73 5.87 3.78 4.09 594.88 9.21 0.00 -100.00%
P/EPS -444.44 -2,535.71 900.00 531.82 95,000.01 24,416.67 0.00 -100.00%
EY -0.23 -0.04 0.11 0.19 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 6.15 5.50 8.93 11.25 18.63 29.01 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