[MAYU] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -88.75%
YoY- 139.73%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 22,243 105,137 79,994 46,329 29,670 189,470 126,036 -68.43%
PBT 2,547 17,421 7,746 -533 1,477 25,160 12,861 -65.92%
Tax -1,050 -2,055 -2,324 -486 -673 -7,579 -3,705 -56.75%
NP 1,497 15,366 5,422 -1,019 804 17,581 9,156 -70.00%
-
NP to SH 1,611 14,325 4,616 -1,323 672 14,537 7,199 -63.03%
-
Tax Rate 41.22% 11.80% 30.00% - 45.57% 30.12% 28.81% -
Total Cost 20,746 89,771 74,572 47,348 28,866 171,889 116,880 -68.31%
-
Net Worth 571,172 519,145 501,397 496,960 505,834 373,703 363,954 34.93%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 571,172 519,145 501,397 496,960 505,834 373,703 363,954 34.93%
NOSH 488,181 443,715 443,715 443,715 443,715 368,205 368,205 20.62%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.73% 14.62% 6.78% -2.20% 2.71% 9.28% 7.26% -
ROE 0.28% 2.76% 0.92% -0.27% 0.13% 3.89% 1.98% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.56 23.69 18.03 10.44 6.69 58.31 38.79 -75.90%
EPS 0.33 3.23 1.04 -0.39 0.15 4.47 2.22 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.13 1.12 1.14 1.15 1.12 2.94%
Adjusted Per Share Value based on latest NOSH - 488,181
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.56 21.54 16.39 9.49 6.08 38.81 25.82 -68.42%
EPS 0.33 2.93 0.95 -0.27 0.14 2.98 1.47 -62.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.0634 1.0271 1.018 1.0362 0.7655 0.7455 34.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.285 0.33 0.28 0.305 0.32 0.255 0.30 -
P/RPS 6.26 1.39 1.55 2.92 4.79 0.44 0.77 302.77%
P/EPS 86.36 10.22 26.92 -102.29 211.29 5.70 13.54 242.76%
EY 1.16 9.78 3.72 -0.98 0.47 17.54 7.38 -70.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.25 0.27 0.28 0.22 0.27 -7.53%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 30/08/24 24/05/24 21/02/24 30/11/23 29/08/23 25/05/23 -
Price 0.27 0.30 0.335 0.295 0.34 0.30 0.27 -
P/RPS 5.93 1.27 1.86 2.83 5.08 0.51 0.70 313.94%
P/EPS 81.82 9.29 32.20 -98.94 224.50 6.71 12.19 254.59%
EY 1.22 10.76 3.11 -1.01 0.45 14.91 8.21 -71.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.30 0.26 0.30 0.26 0.24 -2.78%

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