[MAYU] QoQ Quarter Result on 31-Jul-2003 [#2]

Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 66.82%
YoY- -24.49%
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 89,940 68,047 77,841 65,379 62,602 62,001 55,740 37.61%
PBT 2,597 37 2,428 2,725 1,700 140 2,163 12.97%
Tax -585 -451 -288 -101 -246 -388 -111 203.15%
NP 2,012 -414 2,140 2,624 1,454 -248 2,052 -1.30%
-
NP to SH 2,012 -414 2,140 2,624 1,573 -248 2,159 -4.59%
-
Tax Rate 22.53% 1,218.92% 11.86% 3.71% 14.47% 277.14% 5.13% -
Total Cost 87,928 68,461 75,701 62,755 61,148 62,249 53,688 38.98%
-
Net Worth 78,927 76,527 69,331 67,239 69,779 54,610 62,610 16.71%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 78,927 76,527 69,331 67,239 69,779 54,610 62,610 16.71%
NOSH 64,694 62,727 54,591 54,666 59,135 54,610 53,975 12.84%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.24% -0.61% 2.75% 4.01% 2.32% -0.40% 3.68% -
ROE 2.55% -0.54% 3.09% 3.90% 2.25% -0.45% 3.45% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 139.02 108.48 142.59 119.60 105.86 113.53 103.27 21.94%
EPS 3.11 -0.66 3.92 4.80 2.66 -0.45 4.00 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.27 1.23 1.18 1.00 1.16 3.42%
Adjusted Per Share Value based on latest NOSH - 54,666
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 18.64 14.10 16.13 13.55 12.97 12.85 11.55 37.62%
EPS 0.42 -0.09 0.44 0.54 0.33 -0.05 0.45 -4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1586 0.1437 0.1394 0.1446 0.1132 0.1298 16.69%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 8.10 9.65 9.20 8.90 7.10 7.20 7.35 -
P/RPS 5.83 8.90 6.45 7.44 6.71 6.34 7.12 -12.48%
P/EPS 260.45 -1,462.12 234.69 185.42 266.92 -1,585.46 183.75 26.20%
EY 0.38 -0.07 0.43 0.54 0.37 -0.06 0.54 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 7.91 7.24 7.24 6.02 7.20 6.34 3.13%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 -
Price 6.55 8.10 8.35 8.35 8.10 6.75 6.80 -
P/RPS 4.71 7.47 5.86 6.98 7.65 5.95 6.58 -19.99%
P/EPS 210.61 -1,227.27 213.01 173.96 304.51 -1,486.37 170.00 15.36%
EY 0.47 -0.08 0.47 0.57 0.33 -0.07 0.59 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.37 6.64 6.57 6.79 6.86 6.75 5.86 -5.66%

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