[MAYU] YoY Quarter Result on 31-Jan-2002 [#4]

Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -22.14%
YoY- -4447.14%
Quarter Report
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 77,717 68,047 62,001 53,370 60,431 63,607 0 -100.00%
PBT 33 37 140 -6,375 -406 -310 0 -100.00%
Tax 788 -451 -388 6,375 406 334 0 -100.00%
NP 821 -414 -248 0 0 24 0 -100.00%
-
NP to SH 821 -414 -248 -6,366 -140 24 0 -100.00%
-
Tax Rate -2,387.88% 1,218.92% 277.14% - - - - -
Total Cost 76,896 68,461 62,249 53,370 60,431 63,583 0 -100.00%
-
Net Worth 82,099 76,527 54,610 54,596 64,499 20,199 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 82,099 76,527 54,610 54,596 64,499 20,199 0 -100.00%
NOSH 64,645 62,727 54,610 54,596 50,000 20,000 0 -100.00%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 1.06% -0.61% -0.40% 0.00% 0.00% 0.04% 0.00% -
ROE 1.00% -0.54% -0.45% -11.66% -0.22% 0.12% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 120.22 108.48 113.53 97.75 120.86 318.04 0.00 -100.00%
EPS 1.27 -0.66 -0.45 -11.66 -40.60 0.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.22 1.00 1.00 1.29 1.01 1.01 -0.24%
Adjusted Per Share Value based on latest NOSH - 54,596
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 16.11 14.10 12.85 11.06 12.52 13.18 0.00 -100.00%
EPS 0.17 -0.09 -0.05 -1.32 -0.03 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1586 0.1132 0.1132 0.1337 0.0419 1.01 1.91%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 6.60 9.65 7.20 11.70 10.60 18.60 0.00 -
P/RPS 5.49 8.90 6.34 11.97 8.77 5.85 0.00 -100.00%
P/EPS 519.69 -1,462.12 -1,585.46 -100.34 -3,785.71 15,500.00 0.00 -100.00%
EY 0.19 -0.07 -0.06 -1.00 -0.03 0.01 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 7.91 7.20 11.70 8.22 18.42 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/03/05 28/04/04 28/03/03 29/03/02 23/04/01 31/03/00 - -
Price 6.00 8.10 6.75 10.40 7.10 29.30 0.00 -
P/RPS 4.99 7.47 5.95 10.64 5.87 9.21 0.00 -100.00%
P/EPS 472.44 -1,227.27 -1,486.37 -89.19 -2,535.71 24,416.67 0.00 -100.00%
EY 0.21 -0.08 -0.07 -1.12 -0.04 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 6.64 6.75 10.40 5.50 29.01 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