[MAYU] YoY Quarter Result on 31-Jul-2003 [#2]

Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 66.82%
YoY- -24.49%
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 59,593 64,642 61,485 65,379 69,807 54,295 57,786 0.51%
PBT -578 -2,341 1,784 2,725 3,757 -2,134 600 -
Tax 63 -110 -119 -101 -282 2,134 -156 -
NP -515 -2,451 1,665 2,624 3,475 0 444 -
-
NP to SH -555 -2,413 1,665 2,624 3,475 -2,260 444 -
-
Tax Rate - - 6.67% 3.71% 7.51% - 26.00% -
Total Cost 60,108 67,093 59,820 62,755 66,332 54,295 57,342 0.78%
-
Net Worth 58,274 76,983 80,023 67,239 61,741 68,902 20,989 18.54%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 58,274 76,983 80,023 67,239 61,741 68,902 20,989 18.54%
NOSH 69,374 64,691 64,534 54,666 54,638 55,121 20,181 22.83%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -0.86% -3.79% 2.71% 4.01% 4.98% 0.00% 0.77% -
ROE -0.95% -3.13% 2.08% 3.90% 5.63% -3.28% 2.12% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 85.90 99.92 95.27 119.60 127.76 98.50 286.33 -18.17%
EPS -0.80 -3.73 2.58 4.80 6.36 -4.10 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.19 1.24 1.23 1.13 1.25 1.04 -3.49%
Adjusted Per Share Value based on latest NOSH - 54,666
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 12.35 13.40 12.74 13.55 14.47 11.25 11.98 0.50%
EPS -0.12 -0.50 0.35 0.54 0.72 -0.47 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1596 0.1659 0.1394 0.128 0.1428 0.0435 18.54%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 3.10 4.70 6.80 8.90 8.60 8.45 18.80 -
P/RPS 3.61 4.70 7.14 7.44 6.73 8.58 6.57 -9.49%
P/EPS -387.50 -126.01 263.57 185.42 135.22 -206.10 854.55 -
EY -0.26 -0.79 0.38 0.54 0.74 -0.49 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 3.95 5.48 7.24 7.61 6.76 18.08 -23.25%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 29/09/06 29/09/05 24/09/04 25/09/03 27/09/02 27/09/01 29/09/00 -
Price 2.80 4.20 6.40 8.35 7.25 6.50 11.70 -
P/RPS 3.26 4.20 6.72 6.98 5.67 6.60 4.09 -3.70%
P/EPS -350.00 -112.60 248.06 173.96 113.99 -158.54 531.82 -
EY -0.29 -0.89 0.40 0.57 0.88 -0.63 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.53 5.16 6.79 6.42 5.20 11.25 -18.35%

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