[MAYU] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 151.99%
YoY- 483.73%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 114,550 79,824 77,866 79,310 65,688 51,784 96,773 11.86%
PBT 20,114 14,592 5,030 5,082 2,042 -904 7,884 86.39%
Tax -6,468 -4,636 -4,169 -1,652 -732 -176 -1,072 230.34%
NP 13,646 9,956 861 3,430 1,310 -1,080 6,812 58.70%
-
NP to SH 9,744 6,840 -132 2,358 936 -852 6,876 26.08%
-
Tax Rate 32.16% 31.77% 82.88% 32.51% 35.85% - 13.60% -
Total Cost 100,904 69,868 77,005 75,880 64,378 52,864 89,961 7.93%
-
Net Worth 354,247 350,370 350,684 352,539 350,135 350,135 350,135 0.77%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 354,247 350,370 350,684 352,539 350,135 350,135 350,135 0.77%
NOSH 214,912 214,593 213,766 213,418 212,203 212,203 212,203 0.84%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.91% 12.47% 1.11% 4.33% 1.99% -2.09% 7.04% -
ROE 2.75% 1.95% -0.04% 0.67% 0.27% -0.24% 1.96% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 54.65 38.28 36.64 37.34 30.96 24.40 45.60 12.79%
EPS 4.64 3.28 -0.06 1.11 0.44 -0.40 3.24 26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.68 1.65 1.66 1.65 1.65 1.65 1.60%
Adjusted Per Share Value based on latest NOSH - 213,418
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.46 16.35 15.95 16.25 13.46 10.61 19.82 11.86%
EPS 2.00 1.40 -0.03 0.48 0.19 -0.17 1.41 26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7256 0.7177 0.7183 0.7221 0.7172 0.7172 0.7172 0.77%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.40 0.455 0.48 0.56 0.445 0.445 0.445 -
P/RPS 0.73 1.19 1.31 1.50 1.44 1.82 0.98 -17.78%
P/EPS 8.60 13.87 -772.86 50.42 100.89 -110.83 13.73 -26.73%
EY 11.62 7.21 -0.13 1.98 0.99 -0.90 7.28 36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.29 0.34 0.27 0.27 0.27 -7.53%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/09/21 24/06/21 16/03/21 27/11/20 28/08/20 -
Price 0.375 0.39 0.455 0.50 0.555 0.445 0.445 -
P/RPS 0.69 1.02 1.24 1.34 1.79 1.82 0.98 -20.80%
P/EPS 8.07 11.89 -732.60 45.02 125.83 -110.83 13.73 -29.76%
EY 12.40 8.41 -0.14 2.22 0.79 -0.90 7.28 42.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.28 0.30 0.34 0.27 0.27 -12.72%

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