[MAYU] YoY Quarter Result on 31-Jul-2004 [#2]

Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -17.25%
YoY- -36.55%
Quarter Report
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 50,702 59,593 64,642 61,485 65,379 69,807 54,295 -1.13%
PBT -2,101 -578 -2,341 1,784 2,725 3,757 -2,134 -0.25%
Tax -109 63 -110 -119 -101 -282 2,134 -
NP -2,210 -515 -2,451 1,665 2,624 3,475 0 -
-
NP to SH -2,222 -555 -2,413 1,665 2,624 3,475 -2,260 -0.28%
-
Tax Rate - - - 6.67% 3.71% 7.51% - -
Total Cost 52,912 60,108 67,093 59,820 62,755 66,332 54,295 -0.42%
-
Net Worth 37,463 58,274 76,983 80,023 67,239 61,741 68,902 -9.65%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 37,463 58,274 76,983 80,023 67,239 61,741 68,902 -9.65%
NOSH 64,593 69,374 64,691 64,534 54,666 54,638 55,121 2.67%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -4.36% -0.86% -3.79% 2.71% 4.01% 4.98% 0.00% -
ROE -5.93% -0.95% -3.13% 2.08% 3.90% 5.63% -3.28% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 78.49 85.90 99.92 95.27 119.60 127.76 98.50 -3.71%
EPS -3.44 -0.80 -3.73 2.58 4.80 6.36 -4.10 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.84 1.19 1.24 1.23 1.13 1.25 -12.00%
Adjusted Per Share Value based on latest NOSH - 64,534
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 10.51 12.35 13.40 12.74 13.55 14.47 11.25 -1.12%
EPS -0.46 -0.12 -0.50 0.35 0.54 0.72 -0.47 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.1208 0.1596 0.1659 0.1394 0.128 0.1428 -9.66%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 2.75 3.10 4.70 6.80 8.90 8.60 8.45 -
P/RPS 3.50 3.61 4.70 7.14 7.44 6.73 8.58 -13.87%
P/EPS -79.94 -387.50 -126.01 263.57 185.42 135.22 -206.10 -14.59%
EY -1.25 -0.26 -0.79 0.38 0.54 0.74 -0.49 16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.74 3.69 3.95 5.48 7.24 7.61 6.76 -5.74%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 29/09/06 29/09/05 24/09/04 25/09/03 27/09/02 27/09/01 -
Price 2.25 2.80 4.20 6.40 8.35 7.25 6.50 -
P/RPS 2.87 3.26 4.20 6.72 6.98 5.67 6.60 -12.95%
P/EPS -65.41 -350.00 -112.60 248.06 173.96 113.99 -158.54 -13.71%
EY -1.53 -0.29 -0.89 0.40 0.57 0.88 -0.63 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.33 3.53 5.16 6.79 6.42 5.20 -4.76%

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