[MAYU] QoQ TTM Result on 30-Apr-2001 [#1]

Announcement Date
28-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- -139.63%
YoY- -154.49%
View:
Show?
TTM Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 218,717 225,778 235,512 239,003 245,227 248,403 239,833 -5.94%
PBT -14,345 -8,446 -2,853 -119 1,174 1,270 794 -
Tax 2,767 3,234 3,128 838 -70 -142 59 1191.39%
NP -11,578 -5,212 275 719 1,104 1,128 853 -
-
NP to SH -14,728 -8,502 -3,086 -382 964 1,128 794 -
-
Tax Rate - - - - 5.96% 11.18% -7.43% -
Total Cost 230,295 230,990 235,237 238,284 244,123 247,275 238,980 -2.43%
-
Net Worth 54,596 63,308 68,902 69,405 64,499 27,729 20,989 88.80%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 54,596 63,308 68,902 69,405 64,499 27,729 20,989 88.80%
NOSH 54,596 54,575 55,121 53,388 50,000 22,916 20,181 93.80%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin -5.29% -2.31% 0.12% 0.30% 0.45% 0.45% 0.36% -
ROE -26.98% -13.43% -4.48% -0.55% 1.49% 4.07% 3.78% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 400.60 413.70 427.26 447.66 490.45 1,083.94 1,188.36 -51.46%
EPS -26.98 -15.58 -5.60 -0.72 1.93 4.92 3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.16 1.25 1.30 1.29 1.21 1.04 -2.57%
Adjusted Per Share Value based on latest NOSH - 53,388
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 45.33 46.79 48.81 49.54 50.83 51.48 49.71 -5.94%
EPS -3.05 -1.76 -0.64 -0.08 0.20 0.23 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1312 0.1428 0.1438 0.1337 0.0575 0.0435 88.86%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 11.70 7.20 8.45 8.15 10.60 11.90 18.80 -
P/RPS 2.92 1.74 1.98 1.82 2.16 1.10 1.58 50.42%
P/EPS -43.37 -46.22 -150.93 -1,139.06 549.79 241.76 477.86 -
EY -2.31 -2.16 -0.66 -0.09 0.18 0.41 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.70 6.21 6.76 6.27 8.22 9.83 18.08 -25.12%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 29/03/02 18/01/02 27/09/01 28/06/01 23/04/01 04/01/01 29/09/00 -
Price 10.40 12.50 6.50 8.00 7.10 10.80 11.70 -
P/RPS 2.60 3.02 1.52 1.79 1.45 1.00 0.98 91.30%
P/EPS -38.55 -80.24 -116.10 -1,118.09 368.26 219.41 297.39 -
EY -2.59 -1.25 -0.86 -0.09 0.27 0.46 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.40 10.78 5.20 6.15 5.50 8.93 11.25 -5.08%

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