[MAYU] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 43.76%
YoY- -138.89%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 250,150 238,843 230,212 230,265 214,753 218,717 225,778 7.09%
PBT 7,760 6,745 300 -6,971 -12,862 -14,345 -8,446 -
Tax -1,027 -943 -616 -609 1,807 2,767 3,234 -
NP 6,733 5,802 -316 -7,580 -11,055 -11,578 -5,212 -
-
NP to SH 6,733 5,939 -179 -7,372 -13,107 -14,728 -8,502 -
-
Tax Rate 13.23% 13.98% 205.33% - - - - -
Total Cost 243,417 233,041 230,528 237,845 225,808 230,295 230,990 3.56%
-
Net Worth 69,779 54,610 53,975 61,741 52,300 54,596 63,308 6.72%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 69,779 54,610 53,975 61,741 52,300 54,596 63,308 6.72%
NOSH 59,135 54,610 53,975 54,638 52,300 54,596 54,575 5.51%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 2.69% 2.43% -0.14% -3.29% -5.15% -5.29% -2.31% -
ROE 9.65% 10.88% -0.33% -11.94% -25.06% -26.98% -13.43% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 423.01 437.36 426.52 421.43 410.62 400.60 413.70 1.49%
EPS 11.39 10.88 -0.33 -13.49 -25.06 -26.98 -15.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 1.00 1.13 1.00 1.00 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 54,638
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 51.85 49.50 47.71 47.72 44.51 45.33 46.79 7.10%
EPS 1.40 1.23 -0.04 -1.53 -2.72 -3.05 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.1132 0.1119 0.128 0.1084 0.1132 0.1312 6.71%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 7.10 7.20 7.35 8.60 9.90 11.70 7.20 -
P/RPS 1.68 1.65 1.72 2.04 2.41 2.92 1.74 -2.31%
P/EPS 62.36 66.21 -2,216.29 -63.74 -39.50 -43.37 -46.22 -
EY 1.60 1.51 -0.05 -1.57 -2.53 -2.31 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.02 7.20 7.35 7.61 9.90 11.70 6.21 -2.05%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 26/12/02 27/09/02 31/07/02 29/03/02 18/01/02 -
Price 8.10 6.75 6.80 7.25 8.60 10.40 12.50 -
P/RPS 1.91 1.54 1.59 1.72 2.09 2.60 3.02 -26.38%
P/EPS 71.14 62.07 -2,050.45 -53.73 -34.32 -38.55 -80.24 -
EY 1.41 1.61 -0.05 -1.86 -2.91 -2.59 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.86 6.75 6.80 6.42 8.60 10.40 10.78 -26.07%

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