[MAYU] QoQ TTM Result on 30-Apr-2003 [#1]

Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 13.37%
YoY- 1862.57%
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 273,869 267,823 245,722 250,150 238,843 230,212 230,265 12.22%
PBT 6,890 6,993 6,728 7,760 6,745 300 -6,971 -
Tax -1,086 -1,023 -846 -1,027 -943 -616 -609 46.89%
NP 5,804 5,970 5,882 6,733 5,802 -316 -7,580 -
-
NP to SH 5,804 5,970 5,882 6,733 5,939 -179 -7,372 -
-
Tax Rate 15.76% 14.63% 12.57% 13.23% 13.98% 205.33% - -
Total Cost 268,065 261,853 239,840 243,417 233,041 230,528 237,845 8.27%
-
Net Worth 76,527 69,331 67,239 69,779 54,610 53,975 61,741 15.34%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 76,527 69,331 67,239 69,779 54,610 53,975 61,741 15.34%
NOSH 62,727 54,591 54,666 59,135 54,610 53,975 54,638 9.61%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.12% 2.23% 2.39% 2.69% 2.43% -0.14% -3.29% -
ROE 7.58% 8.61% 8.75% 9.65% 10.88% -0.33% -11.94% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 436.60 490.59 449.49 423.01 437.36 426.52 421.43 2.37%
EPS 9.25 10.94 10.76 11.39 10.88 -0.33 -13.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.27 1.23 1.18 1.00 1.00 1.13 5.22%
Adjusted Per Share Value based on latest NOSH - 59,135
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 56.76 55.51 50.93 51.85 49.50 47.71 47.72 12.22%
EPS 1.20 1.24 1.22 1.40 1.23 -0.04 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.1437 0.1394 0.1446 0.1132 0.1119 0.128 15.31%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 9.65 9.20 8.90 7.10 7.20 7.35 8.60 -
P/RPS 2.21 1.88 1.98 1.68 1.65 1.72 2.04 5.46%
P/EPS 104.29 84.13 82.72 62.36 66.21 -2,216.29 -63.74 -
EY 0.96 1.19 1.21 1.60 1.51 -0.05 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.91 7.24 7.24 6.02 7.20 7.35 7.61 2.60%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 28/04/04 18/12/03 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 -
Price 8.10 8.35 8.35 8.10 6.75 6.80 7.25 -
P/RPS 1.86 1.70 1.86 1.91 1.54 1.59 1.72 5.34%
P/EPS 87.54 76.36 77.60 71.14 62.07 -2,050.45 -53.73 -
EY 1.14 1.31 1.29 1.41 1.61 -0.05 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 6.57 6.79 6.86 6.75 6.80 6.42 2.26%

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