[MAYU] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 101.93%
YoY- 1717.13%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 79,994 46,329 29,670 189,470 126,036 90,737 50,283 36.23%
PBT 7,746 -533 1,477 25,160 12,861 11,730 7,479 2.36%
Tax -2,324 -486 -673 -7,579 -3,705 -3,273 -1,974 11.48%
NP 5,422 -1,019 804 17,581 9,156 8,457 5,505 -1.00%
-
NP to SH 4,616 -1,323 672 14,537 7,199 6,554 4,373 3.66%
-
Tax Rate 30.00% - 45.57% 30.12% 28.81% 27.90% 26.39% -
Total Cost 74,572 47,348 28,866 171,889 116,880 82,280 44,778 40.45%
-
Net Worth 501,397 496,960 505,834 373,703 363,954 363,954 360,974 24.46%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 501,397 496,960 505,834 373,703 363,954 363,954 360,974 24.46%
NOSH 443,715 443,715 443,715 368,205 368,205 368,205 251,248 46.05%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.78% -2.20% 2.71% 9.28% 7.26% 9.32% 10.95% -
ROE 0.92% -0.27% 0.13% 3.89% 1.98% 1.80% 1.21% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 18.03 10.44 6.69 58.31 38.79 27.92 21.73 -11.69%
EPS 1.04 -0.39 0.15 4.47 2.22 2.02 1.89 -32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.14 1.15 1.12 1.12 1.56 -19.32%
Adjusted Per Share Value based on latest NOSH - 368,205
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 16.58 9.60 6.15 39.27 26.12 18.81 10.42 36.25%
EPS 0.96 -0.27 0.14 3.01 1.49 1.36 0.91 3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0392 1.03 1.0484 0.7745 0.7543 0.7543 0.7481 24.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.28 0.305 0.32 0.255 0.30 0.295 0.31 -
P/RPS 1.55 2.92 4.79 0.44 0.77 1.06 1.43 5.51%
P/EPS 26.92 -102.29 211.29 5.70 13.54 14.63 16.40 39.10%
EY 3.72 -0.98 0.47 17.54 7.38 6.84 6.10 -28.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.22 0.27 0.26 0.20 16.02%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 21/02/24 30/11/23 29/08/23 25/05/23 22/02/23 24/11/22 -
Price 0.335 0.295 0.34 0.30 0.27 0.345 0.275 -
P/RPS 1.86 2.83 5.08 0.51 0.70 1.24 1.27 28.93%
P/EPS 32.20 -98.94 224.50 6.71 12.19 17.11 14.55 69.74%
EY 3.11 -1.01 0.45 14.91 8.21 5.85 6.87 -41.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.30 0.26 0.24 0.31 0.18 40.52%

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