[MAYU] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -91.37%
YoY- 706.06%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 168,048 181,474 201,132 119,782 109,044 114,550 79,824 64.33%
PBT 17,148 23,460 29,916 10,574 18,604 20,114 14,592 11.37%
Tax -4,940 -6,546 -7,896 -6,575 -5,662 -6,468 -4,636 4.32%
NP 12,208 16,914 22,020 3,999 12,941 13,646 9,956 14.57%
-
NP to SH 9,598 13,108 17,492 800 9,273 9,744 6,840 25.36%
-
Tax Rate 28.81% 27.90% 26.39% 62.18% 30.43% 32.16% 31.77% -
Total Cost 155,840 164,560 179,112 115,783 96,102 100,904 69,868 70.79%
-
Net Worth 363,954 363,954 360,974 353,447 359,464 354,247 350,370 2.57%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 363,954 363,954 360,974 353,447 359,464 354,247 350,370 2.57%
NOSH 368,205 368,205 251,248 234,968 223,889 214,912 214,593 43.37%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.26% 9.32% 10.95% 3.34% 11.87% 11.91% 12.47% -
ROE 2.64% 3.60% 4.85% 0.23% 2.58% 2.75% 1.95% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 51.71 55.85 86.92 52.87 50.96 54.65 38.28 22.22%
EPS 2.96 4.04 7.56 0.35 4.33 4.64 3.28 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.56 1.56 1.68 1.69 1.68 -23.70%
Adjusted Per Share Value based on latest NOSH - 234,968
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.87 40.90 45.33 27.00 24.58 25.82 17.99 64.32%
EPS 2.16 2.95 3.94 0.18 2.09 2.20 1.54 25.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8202 0.8202 0.8135 0.7966 0.8101 0.7984 0.7896 2.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.30 0.295 0.31 0.325 0.35 0.40 0.455 -
P/RPS 0.58 0.53 0.36 0.61 0.69 0.73 1.19 -38.09%
P/EPS 10.16 7.31 4.10 92.04 8.08 8.60 13.87 -18.75%
EY 9.85 13.67 24.39 1.09 12.38 11.62 7.21 23.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.20 0.21 0.21 0.24 0.27 0.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 22/02/23 24/11/22 30/08/22 26/05/22 25/02/22 26/11/21 -
Price 0.27 0.345 0.275 0.34 0.33 0.375 0.39 -
P/RPS 0.52 0.62 0.32 0.64 0.65 0.69 1.02 -36.20%
P/EPS 9.14 8.55 3.64 96.29 7.61 8.07 11.89 -16.09%
EY 10.94 11.69 27.49 1.04 13.13 12.40 8.41 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.18 0.22 0.20 0.22 0.23 2.88%

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