[MAYU] YoY TTM Result on 31-Jan-2003 [#4]

Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 3417.88%
YoY- 140.32%
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 259,462 300,826 273,869 238,843 218,717 245,227 176,556 6.62%
PBT -20,242 5,100 6,890 6,745 -14,345 1,174 184 -
Tax -131 -41 -1,086 -943 2,767 -70 191 -
NP -20,373 5,059 5,804 5,802 -11,578 1,104 375 -
-
NP to SH -20,263 5,059 5,804 5,939 -14,728 964 316 -
-
Tax Rate - 0.80% 15.76% 13.98% - 5.96% -103.80% -
Total Cost 279,835 295,767 268,065 233,041 230,295 244,123 176,181 8.00%
-
Net Worth 60,107 82,099 76,527 54,610 54,596 64,499 20,199 19.91%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 60,107 82,099 76,527 54,610 54,596 64,499 20,199 19.91%
NOSH 64,631 64,645 62,727 54,610 54,596 50,000 20,000 21.56%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -7.85% 1.68% 2.12% 2.43% -5.29% 0.45% 0.21% -
ROE -33.71% 6.16% 7.58% 10.88% -26.98% 1.49% 1.56% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 401.45 465.35 436.60 437.36 400.60 490.45 882.78 -12.29%
EPS -31.35 7.83 9.25 10.88 -26.98 1.93 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.27 1.22 1.00 1.00 1.29 1.01 -1.36%
Adjusted Per Share Value based on latest NOSH - 54,610
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 53.78 62.35 56.76 49.50 45.33 50.83 36.59 6.62%
EPS -4.20 1.05 1.20 1.23 -3.05 0.20 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1702 0.1586 0.1132 0.1132 0.1337 0.0419 19.89%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 4.00 6.60 9.65 7.20 11.70 10.60 18.60 -
P/RPS 1.00 1.42 2.21 1.65 2.92 2.16 2.11 -11.69%
P/EPS -12.76 84.34 104.29 66.21 -43.37 549.79 1,177.22 -
EY -7.84 1.19 0.96 1.51 -2.31 0.18 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 5.20 7.91 7.20 11.70 8.22 18.42 -21.51%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 31/03/05 28/04/04 28/03/03 29/03/02 23/04/01 - -
Price 3.40 6.00 8.10 6.75 10.40 7.10 0.00 -
P/RPS 0.85 1.29 1.86 1.54 2.60 1.45 0.00 -
P/EPS -10.84 76.67 87.54 62.07 -38.55 368.26 0.00 -
EY -9.22 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 0.00 -
P/NAPS 3.66 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