[MAYU] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 9.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 300,826 291,156 297,313 301,207 273,869 267,823 245,722 14.37%
PBT 5,100 5,104 6,846 7,787 6,890 6,993 6,728 -16.79%
Tax -41 -1,280 -1,443 -1,425 -1,086 -1,023 -846 -86.58%
NP 5,059 3,824 5,403 6,362 5,804 5,970 5,882 -9.51%
-
NP to SH 5,059 3,824 5,403 6,362 5,804 5,970 5,882 -9.51%
-
Tax Rate 0.80% 25.08% 21.08% 18.30% 15.76% 14.63% 12.57% -
Total Cost 295,767 287,332 291,910 294,845 268,065 261,853 239,840 14.92%
-
Net Worth 82,099 80,603 80,023 78,927 76,527 69,331 67,239 14.16%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 82,099 80,603 80,023 78,927 76,527 69,331 67,239 14.16%
NOSH 64,645 64,482 64,534 64,694 62,727 54,591 54,666 11.76%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.68% 1.31% 1.82% 2.11% 2.12% 2.23% 2.39% -
ROE 6.16% 4.74% 6.75% 8.06% 7.58% 8.61% 8.75% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 465.35 451.53 460.70 465.58 436.60 490.59 449.49 2.32%
EPS 7.83 5.93 8.37 9.83 9.25 10.94 10.76 -19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.24 1.22 1.22 1.27 1.23 2.14%
Adjusted Per Share Value based on latest NOSH - 64,694
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 61.62 59.64 60.90 61.70 56.10 54.86 50.33 14.37%
EPS 1.04 0.78 1.11 1.30 1.19 1.22 1.20 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1651 0.1639 0.1617 0.1568 0.142 0.1377 14.19%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 6.60 5.75 6.80 8.10 9.65 9.20 8.90 -
P/RPS 1.42 1.27 1.48 1.74 2.21 1.88 1.98 -19.79%
P/EPS 84.34 96.96 81.22 82.37 104.29 84.13 82.72 1.29%
EY 1.19 1.03 1.23 1.21 0.96 1.19 1.21 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 4.60 5.48 6.64 7.91 7.24 7.24 -19.71%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 24/12/04 24/09/04 28/06/04 28/04/04 18/12/03 25/09/03 -
Price 6.00 6.20 6.40 6.55 8.10 8.35 8.35 -
P/RPS 1.29 1.37 1.39 1.41 1.86 1.70 1.86 -21.56%
P/EPS 76.67 104.55 76.44 66.61 87.54 76.36 77.60 -0.79%
EY 1.30 0.96 1.31 1.50 1.14 1.31 1.29 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 4.96 5.16 5.37 6.64 6.57 6.79 -21.44%

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