[MAYU] YoY Cumulative Quarter Result on 31-Oct-2001 [#3]

Announcement Date
18-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -161.81%
YoY- -863.86%
Quarter Report
View:
Show?
Cumulative Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 223,109 205,822 176,842 165,347 184,796 161,748 0 -100.00%
PBT 5,067 6,853 6,605 -8,040 1,580 1,196 0 -100.00%
Tax -829 -635 -555 8,040 -476 -408 0 -100.00%
NP 4,238 6,218 6,050 0 1,104 788 0 -100.00%
-
NP to SH 4,238 6,218 6,497 -8,433 1,104 788 0 -100.00%
-
Tax Rate 16.36% 9.27% 8.40% - 30.13% 34.11% - -
Total Cost 218,871 199,604 170,792 165,347 183,692 160,960 0 -100.00%
-
Net Worth 80,754 69,392 68,513 63,315 25,689 20,684 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 80,754 69,392 68,513 63,315 25,689 20,684 0 -100.00%
NOSH 64,603 54,639 59,063 54,582 21,230 19,700 0 -100.00%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 1.90% 3.02% 3.42% 0.00% 0.60% 0.49% 0.00% -
ROE 5.25% 8.96% 9.48% -13.32% 4.30% 3.81% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 345.35 376.69 299.41 302.93 870.42 821.06 0.00 -100.00%
EPS 6.56 11.38 11.00 -15.45 5.20 4.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.16 1.16 1.21 1.05 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 54,575
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 46.24 42.66 36.65 34.27 38.30 33.52 0.00 -100.00%
EPS 0.88 1.29 1.35 -1.75 0.23 0.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1438 0.142 0.1312 0.0532 0.0429 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 5.75 9.20 7.35 7.20 11.90 0.00 0.00 -
P/RPS 1.66 2.44 2.45 2.38 1.37 0.00 0.00 -100.00%
P/EPS 87.65 80.84 66.82 -46.60 228.85 0.00 0.00 -100.00%
EY 1.14 1.24 1.50 -2.15 0.44 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 7.24 6.34 6.21 9.83 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 24/12/04 18/12/03 26/12/02 18/01/02 04/01/01 30/12/99 - -
Price 6.20 8.35 6.80 12.50 10.80 0.00 0.00 -
P/RPS 1.80 2.22 2.27 4.13 1.24 0.00 0.00 -100.00%
P/EPS 94.51 73.37 61.82 -80.91 207.69 0.00 0.00 -100.00%
EY 1.06 1.36 1.62 -1.24 0.48 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 6.57 5.86 10.78 8.93 0.00 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