[MAYU] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 446.63%
YoY- 155.73%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 189,470 126,036 90,737 50,283 119,782 81,783 57,275 122.50%
PBT 25,160 12,861 11,730 7,479 10,574 13,953 10,057 84.59%
Tax -7,579 -3,705 -3,273 -1,974 -6,575 -4,247 -3,234 76.70%
NP 17,581 9,156 8,457 5,505 3,999 9,706 6,823 88.27%
-
NP to SH 14,537 7,199 6,554 4,373 800 6,955 4,872 107.67%
-
Tax Rate 30.12% 28.81% 27.90% 26.39% 62.18% 30.44% 32.16% -
Total Cost 171,889 116,880 82,280 44,778 115,783 72,077 50,452 126.92%
-
Net Worth 373,703 363,954 363,954 360,974 353,447 359,464 354,247 3.63%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 373,703 363,954 363,954 360,974 353,447 359,464 354,247 3.63%
NOSH 368,205 368,205 368,205 251,248 234,968 223,889 214,912 43.32%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.28% 7.26% 9.32% 10.95% 3.34% 11.87% 11.91% -
ROE 3.89% 1.98% 1.80% 1.21% 0.23% 1.93% 1.38% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 58.31 38.79 27.92 21.73 52.87 38.22 27.32 66.00%
EPS 4.47 2.22 2.02 1.89 0.35 3.25 2.32 55.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.12 1.56 1.56 1.68 1.69 -22.69%
Adjusted Per Share Value based on latest NOSH - 251,248
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 39.27 26.12 18.81 10.42 24.83 16.95 11.87 122.51%
EPS 3.01 1.49 1.36 0.91 0.17 1.44 1.01 107.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7745 0.7543 0.7543 0.7481 0.7325 0.745 0.7342 3.63%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.255 0.30 0.295 0.31 0.325 0.35 0.40 -
P/RPS 0.44 0.77 1.06 1.43 0.61 0.92 1.46 -55.14%
P/EPS 5.70 13.54 14.63 16.40 92.04 10.77 17.21 -52.22%
EY 17.54 7.38 6.84 6.10 1.09 9.29 5.81 109.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.26 0.20 0.21 0.21 0.24 -5.65%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 22/02/23 24/11/22 30/08/22 26/05/22 25/02/22 -
Price 0.30 0.27 0.345 0.275 0.34 0.33 0.375 -
P/RPS 0.51 0.70 1.24 1.27 0.64 0.86 1.37 -48.34%
P/EPS 6.71 12.19 17.11 14.55 96.29 10.15 16.13 -44.36%
EY 14.91 8.21 5.85 6.87 1.04 9.85 6.20 79.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.31 0.18 0.22 0.20 0.22 11.81%

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