[MAYU] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -15.07%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 294,582 300,826 291,156 297,313 301,207 273,869 267,823 6.56%
PBT 2,723 5,100 5,104 6,846 7,787 6,890 6,993 -46.70%
Tax 499 -41 -1,280 -1,443 -1,425 -1,086 -1,023 -
NP 3,222 5,059 3,824 5,403 6,362 5,804 5,970 -33.73%
-
NP to SH 3,222 5,059 3,824 5,403 6,362 5,804 5,970 -33.73%
-
Tax Rate -18.33% 0.80% 25.08% 21.08% 18.30% 15.76% 14.63% -
Total Cost 291,360 295,767 287,332 291,910 294,845 268,065 261,853 7.38%
-
Net Worth 79,950 82,099 80,603 80,023 78,927 76,527 69,331 9.97%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 79,950 82,099 80,603 80,023 78,927 76,527 69,331 9.97%
NOSH 65,000 64,645 64,482 64,534 64,694 62,727 54,591 12.35%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 1.09% 1.68% 1.31% 1.82% 2.11% 2.12% 2.23% -
ROE 4.03% 6.16% 4.74% 6.75% 8.06% 7.58% 8.61% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 453.20 465.35 451.53 460.70 465.58 436.60 490.59 -5.15%
EPS 4.96 7.83 5.93 8.37 9.83 9.25 10.94 -41.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.27 1.25 1.24 1.22 1.22 1.27 -2.11%
Adjusted Per Share Value based on latest NOSH - 64,534
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 61.05 62.35 60.34 61.62 62.43 56.76 55.51 6.55%
EPS 0.67 1.05 0.79 1.12 1.32 1.20 1.24 -33.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1657 0.1702 0.1671 0.1659 0.1636 0.1586 0.1437 9.97%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 5.90 6.60 5.75 6.80 8.10 9.65 9.20 -
P/RPS 1.30 1.42 1.27 1.48 1.74 2.21 1.88 -21.82%
P/EPS 119.03 84.34 96.96 81.22 82.37 104.29 84.13 26.05%
EY 0.84 1.19 1.03 1.23 1.21 0.96 1.19 -20.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 5.20 4.60 5.48 6.64 7.91 7.24 -23.98%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 31/03/05 24/12/04 24/09/04 28/06/04 28/04/04 18/12/03 -
Price 5.00 6.00 6.20 6.40 6.55 8.10 8.35 -
P/RPS 1.10 1.29 1.37 1.39 1.41 1.86 1.70 -25.20%
P/EPS 100.87 76.67 104.55 76.44 66.61 87.54 76.36 20.41%
EY 0.99 1.30 0.96 1.31 1.50 1.14 1.31 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 4.72 4.96 5.16 5.37 6.64 6.57 -27.35%

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