[MAYU] QoQ TTM Result on 31-Oct-2002 [#3]

Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 97.57%
YoY- 97.89%
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 245,722 250,150 238,843 230,212 230,265 214,753 218,717 8.09%
PBT 6,728 7,760 6,745 300 -6,971 -12,862 -14,345 -
Tax -846 -1,027 -943 -616 -609 1,807 2,767 -
NP 5,882 6,733 5,802 -316 -7,580 -11,055 -11,578 -
-
NP to SH 5,882 6,733 5,939 -179 -7,372 -13,107 -14,728 -
-
Tax Rate 12.57% 13.23% 13.98% 205.33% - - - -
Total Cost 239,840 243,417 233,041 230,528 237,845 225,808 230,295 2.75%
-
Net Worth 67,239 69,779 54,610 53,975 61,741 52,300 54,596 14.94%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 67,239 69,779 54,610 53,975 61,741 52,300 54,596 14.94%
NOSH 54,666 59,135 54,610 53,975 54,638 52,300 54,596 0.08%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 2.39% 2.69% 2.43% -0.14% -3.29% -5.15% -5.29% -
ROE 8.75% 9.65% 10.88% -0.33% -11.94% -25.06% -26.98% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 449.49 423.01 437.36 426.52 421.43 410.62 400.60 8.00%
EPS 10.76 11.39 10.88 -0.33 -13.49 -25.06 -26.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.18 1.00 1.00 1.13 1.00 1.00 14.84%
Adjusted Per Share Value based on latest NOSH - 53,975
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 50.93 51.85 49.50 47.71 47.72 44.51 45.33 8.09%
EPS 1.22 1.40 1.23 -0.04 -1.53 -2.72 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1446 0.1132 0.1119 0.128 0.1084 0.1132 14.93%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 8.90 7.10 7.20 7.35 8.60 9.90 11.70 -
P/RPS 1.98 1.68 1.65 1.72 2.04 2.41 2.92 -22.87%
P/EPS 82.72 62.36 66.21 -2,216.29 -63.74 -39.50 -43.37 -
EY 1.21 1.60 1.51 -0.05 -1.57 -2.53 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.24 6.02 7.20 7.35 7.61 9.90 11.70 -27.44%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 25/09/03 30/06/03 28/03/03 26/12/02 27/09/02 31/07/02 29/03/02 -
Price 8.35 8.10 6.75 6.80 7.25 8.60 10.40 -
P/RPS 1.86 1.91 1.54 1.59 1.72 2.09 2.60 -20.06%
P/EPS 77.60 71.14 62.07 -2,050.45 -53.73 -34.32 -38.55 -
EY 1.29 1.41 1.61 -0.05 -1.86 -2.91 -2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 6.86 6.75 6.80 6.42 8.60 10.40 -24.79%

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