[MAYU] QoQ 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- -37.87%
YoY- 141.42%
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 65,379 62,602 62,001 55,740 69,807 51,295 53,370 14.53%
PBT 2,725 1,700 140 2,163 3,757 685 -6,375 -
Tax -101 -246 -388 -111 -282 -162 6,375 -
NP 2,624 1,454 -248 2,052 3,475 523 0 -
-
NP to SH 2,624 1,573 -248 2,159 3,475 523 -6,366 -
-
Tax Rate 3.71% 14.47% 277.14% 5.13% 7.51% 23.65% - -
Total Cost 62,755 61,148 62,249 53,688 66,332 50,772 53,370 11.43%
-
Net Worth 67,239 69,779 54,610 62,610 61,741 55,961 54,596 14.94%
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 67,239 69,779 54,610 62,610 61,741 55,961 54,596 14.94%
NOSH 54,666 59,135 54,610 53,975 54,638 52,300 54,596 0.08%
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 4.01% 2.32% -0.40% 3.68% 4.98% 1.02% 0.00% -
ROE 3.90% 2.25% -0.45% 3.45% 5.63% 0.93% -11.66% -
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 119.60 105.86 113.53 103.27 127.76 98.08 97.75 14.43%
EPS 4.80 2.66 -0.45 4.00 6.36 1.00 -11.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.00 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 13.55 12.97 12.85 11.55 14.47 10.63 11.06 14.53%
EPS 0.54 0.33 -0.05 0.45 0.72 0.11 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1446 0.1132 0.1298 0.128 0.116 0.1132 14.93%
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 7.44 6.71 6.34 7.12 6.73 10.09 11.97 -27.23%
P/EPS 185.42 266.92 -1,585.46 183.75 135.22 990.00 -100.34 -
EY 0.54 0.37 -0.06 0.54 0.74 0.10 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.24 6.02 7.20 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 6.98 7.65 5.95 6.58 5.67 8.77 10.64 -24.55%
P/EPS 173.96 304.51 -1,486.37 170.00 113.99 860.00 -89.19 -
EY 0.57 0.33 -0.07 0.59 0.88 0.12 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 6.86 6.75 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