[MAYU] YoY Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 8.45%
YoY- 263.68%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
Revenue 251,104 334,784 359,760 250,408 221,036 245,932 0 -100.00%
PBT -9,184 880 10,388 6,800 -3,192 1,980 0 -100.00%
Tax -256 -180 -2,340 -984 3,192 -440 0 -100.00%
NP -9,440 700 8,048 5,816 0 1,540 0 -100.00%
-
NP to SH -9,440 700 8,048 6,292 -3,844 1,540 0 -100.00%
-
Tax Rate - 20.45% 22.53% 14.47% - 22.22% - -
Total Cost 260,544 334,084 351,712 244,592 221,036 244,392 0 -100.00%
-
Net Worth 54,706 79,950 78,927 69,779 69,405 1,963,500 0 -100.00%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 54,706 79,950 78,927 69,779 69,405 1,963,500 0 -100.00%
NOSH 63,611 65,000 64,694 59,135 53,388 1,925,000 19,978 -1.23%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
NP Margin -3.76% 0.21% 2.24% 2.32% 0.00% 0.63% 0.00% -
ROE -17.26% 0.88% 10.20% 9.02% -5.54% 0.08% 0.00% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
RPS 394.74 515.05 556.09 423.45 414.01 12.78 0.00 -100.00%
EPS -14.84 0.96 12.44 10.64 -7.20 0.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.23 1.22 1.18 1.30 1.02 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,135
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
RPS 52.04 69.39 74.56 51.90 45.81 50.97 0.00 -100.00%
EPS -1.96 0.15 1.67 1.30 -0.80 0.32 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1134 0.1657 0.1636 0.1446 0.1438 4.0695 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/01 28/04/00 - -
Price 3.45 5.90 8.10 7.10 8.15 24.10 0.00 -
P/RPS 0.87 1.15 1.46 1.68 1.97 188.64 0.00 -100.00%
P/EPS -23.25 547.86 65.11 66.73 -113.19 30,125.00 0.00 -100.00%
EY -4.30 0.18 1.54 1.50 -0.88 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.80 6.64 6.02 6.27 23.63 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/01 30/04/00 30/04/99 CAGR
Date 30/06/06 30/06/05 28/06/04 30/06/03 28/06/01 30/06/00 - -
Price 3.40 5.00 6.55 8.10 8.00 19.00 0.00 -
P/RPS 0.86 0.97 1.18 1.91 1.93 148.72 0.00 -100.00%
P/EPS -22.91 464.29 52.65 76.13 -111.11 23,750.00 0.00 -100.00%
EY -4.36 0.22 1.90 1.31 -0.90 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.07 5.37 6.86 6.15 18.63 0.00 -100.00%

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