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

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -73.23%
YoY- -1627.8%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 300,826 273,869 238,843 218,717 245,227 176,556 11.23%
PBT 5,100 6,890 6,745 -14,345 1,174 184 94.19%
Tax -41 -1,086 -943 2,767 -70 191 -
NP 5,059 5,804 5,802 -11,578 1,104 375 68.17%
-
NP to SH 5,059 5,804 5,939 -14,728 964 316 74.02%
-
Tax Rate 0.80% 15.76% 13.98% - 5.96% -103.80% -
Total Cost 295,767 268,065 233,041 230,295 244,123 176,181 10.90%
-
Net Worth 82,099 76,527 54,610 54,596 64,499 20,199 32.33%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 82,099 76,527 54,610 54,596 64,499 20,199 32.33%
NOSH 64,645 62,727 54,610 54,596 50,000 20,000 26.41%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.68% 2.12% 2.43% -5.29% 0.45% 0.21% -
ROE 6.16% 7.58% 10.88% -26.98% 1.49% 1.56% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 465.35 436.60 437.36 400.60 490.45 882.78 -12.00%
EPS 7.83 9.25 10.88 -26.98 1.93 1.58 37.67%
DPS 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 4.68%
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 CAGR
RPS 61.62 56.10 48.93 44.80 50.23 36.17 11.23%
EPS 1.04 1.19 1.22 -3.02 0.20 0.06 76.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1568 0.1119 0.1118 0.1321 0.0414 32.32%
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 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 -
P/RPS 1.42 2.21 1.65 2.92 2.16 2.11 -7.60%
P/EPS 84.34 104.29 66.21 -43.37 549.79 1,177.22 -40.94%
EY 1.19 0.96 1.51 -2.31 0.18 0.08 71.48%
DY 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 -22.32%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/05 28/04/04 28/03/03 29/03/02 23/04/01 - -
Price 6.00 8.10 6.75 10.40 7.10 0.00 -
P/RPS 1.29 1.86 1.54 2.60 1.45 0.00 -
P/EPS 76.67 87.54 62.07 -38.55 368.26 0.00 -
EY 1.30 1.14 1.61 -2.59 0.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 6.64 6.75 10.40 5.50 0.00 -

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