[MAYU] YoY TTM 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- -12.64%
YoY- 179.79%
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 233,493 297,739 297,313 245,722 230,265 235,512 239,833 -0.44%
PBT -20,995 -1,402 6,846 6,728 -6,971 -2,853 794 -
Tax 23 508 -1,443 -846 -609 3,128 59 -14.52%
NP -20,972 -894 5,403 5,882 -7,580 275 853 -
-
NP to SH -20,979 -856 5,403 5,882 -7,372 -3,086 794 -
-
Tax Rate - - 21.08% 12.57% - - -7.43% -
Total Cost 254,465 298,633 291,910 239,840 237,845 235,237 238,980 1.05%
-
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 -8.98% -0.30% 1.82% 2.39% -3.29% 0.12% 0.36% -
ROE -36.00% -1.11% 6.75% 8.75% -11.94% -4.48% 3.78% -
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 336.57 460.24 460.70 449.49 421.43 427.26 1,188.36 -18.95%
EPS -30.24 -1.32 8.37 10.76 -13.49 -5.60 3.93 -
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 48.39 61.71 61.62 50.93 47.72 48.81 49.71 -0.44%
EPS -4.35 -0.18 1.12 1.22 -1.53 -0.64 0.16 -
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 0.92 1.02 1.48 1.98 2.04 1.98 1.58 -8.61%
P/EPS -10.25 -355.20 81.22 82.72 -63.74 -150.93 477.86 -
EY -9.75 -0.28 1.23 1.21 -1.57 -0.66 0.21 -
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 0.83 0.91 1.39 1.86 1.72 1.52 0.98 -2.72%
P/EPS -9.26 -317.41 76.44 77.60 -53.73 -116.10 297.39 -
EY -10.80 -0.32 1.31 1.29 -1.86 -0.86 0.34 -
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