[MAYU] QoQ TTM Result on 30-Apr-2000 [#1]

Announcement Date
30-Jun-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
30-Apr-2000 [#1]
Profit Trend
QoQ- 121.84%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Revenue 245,227 248,403 239,833 238,039 176,556 112,949 55,992 -1.48%
PBT 1,174 1,270 794 679 184 494 485 -0.89%
Tax -70 -142 59 81 191 -143 -134 0.66%
NP 1,104 1,128 853 760 375 351 351 -1.15%
-
NP to SH 964 1,128 794 701 316 292 351 -1.01%
-
Tax Rate 5.96% 11.18% -7.43% -11.93% -103.80% 28.95% 27.63% -
Total Cost 244,123 247,275 238,980 237,279 176,181 112,598 55,641 -1.48%
-
Net Worth 64,499 27,729 20,989 1,925,000 20,199 19,666 0 -100.00%
Dividend
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Net Worth 64,499 27,729 20,989 1,925,000 20,199 19,666 0 -100.00%
NOSH 50,000 22,916 20,181 1,925,000 20,000 19,666 19,500 -0.95%
Ratio Analysis
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
NP Margin 0.45% 0.45% 0.36% 0.32% 0.21% 0.31% 0.63% -
ROE 1.49% 4.07% 3.78% 0.04% 1.56% 1.48% 0.00% -
Per Share
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 490.45 1,083.94 1,188.36 12.37 882.78 574.32 287.14 -0.54%
EPS 1.93 4.92 3.93 0.04 1.58 1.48 1.80 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.21 1.04 1.00 1.01 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,925,000
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
RPS 50.83 51.48 49.71 49.34 36.59 23.41 11.60 -1.48%
EPS 0.20 0.23 0.16 0.15 0.07 0.06 0.07 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.0575 0.0435 3.9897 0.0419 0.0408 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - - -
Price 10.60 11.90 18.80 24.10 18.60 0.00 0.00 -
P/RPS 2.16 1.10 1.58 194.89 2.11 0.00 0.00 -100.00%
P/EPS 549.79 241.76 477.86 66,180.46 1,177.22 0.00 0.00 -100.00%
EY 0.18 0.41 0.21 0.00 0.08 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.22 9.83 18.08 24.10 18.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 31/07/99 CAGR
Date 23/04/01 04/01/01 29/09/00 - - - - -
Price 7.10 10.80 11.70 0.00 0.00 0.00 0.00 -
P/RPS 1.45 1.00 0.98 0.00 0.00 0.00 0.00 -100.00%
P/EPS 368.26 219.41 297.39 0.00 0.00 0.00 0.00 -100.00%
EY 0.27 0.46 0.34 0.00 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 5.50 8.93 11.25 0.00 0.00 0.00 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