[MAYU] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 184.91%
YoY- 941.03%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 50,283 119,782 81,783 57,275 19,956 77,866 59,483 -10.58%
PBT 7,479 10,574 13,953 10,057 3,648 5,030 3,812 56.65%
Tax -1,974 -6,575 -4,247 -3,234 -1,159 -4,169 -1,239 36.37%
NP 5,505 3,999 9,706 6,823 2,489 861 2,573 65.96%
-
NP to SH 4,373 800 6,955 4,872 1,710 -132 1,769 82.72%
-
Tax Rate 26.39% 62.18% 30.44% 32.16% 31.77% 82.88% 32.50% -
Total Cost 44,778 115,783 72,077 50,452 17,467 77,005 56,910 -14.75%
-
Net Worth 360,974 353,447 359,464 354,247 350,370 350,684 352,539 1.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 360,974 353,447 359,464 354,247 350,370 350,684 352,539 1.58%
NOSH 251,248 234,968 223,889 214,912 214,593 213,766 213,418 11.48%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.95% 3.34% 11.87% 11.91% 12.47% 1.11% 4.33% -
ROE 1.21% 0.23% 1.93% 1.38% 0.49% -0.04% 0.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.73 52.87 38.22 27.32 9.57 36.64 28.01 -15.55%
EPS 1.89 0.35 3.25 2.32 0.82 -0.06 0.83 72.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.56 1.68 1.69 1.68 1.65 1.66 -4.05%
Adjusted Per Share Value based on latest NOSH - 214,912
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.42 24.83 16.95 11.87 4.14 16.14 12.33 -10.60%
EPS 0.91 0.17 1.44 1.01 0.35 -0.03 0.37 82.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7481 0.7325 0.745 0.7342 0.7262 0.7268 0.7307 1.57%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.31 0.325 0.35 0.40 0.455 0.48 0.56 -
P/RPS 1.43 0.61 0.92 1.46 4.76 1.31 2.00 -20.02%
P/EPS 16.40 92.04 10.77 17.21 55.49 -772.86 67.23 -60.92%
EY 6.10 1.09 9.29 5.81 1.80 -0.13 1.49 155.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.21 0.24 0.27 0.29 0.34 -29.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 26/05/22 25/02/22 26/11/21 30/09/21 24/06/21 -
Price 0.275 0.34 0.33 0.375 0.39 0.455 0.50 -
P/RPS 1.27 0.64 0.86 1.37 4.08 1.24 1.79 -20.43%
P/EPS 14.55 96.29 10.15 16.13 47.56 -732.60 60.03 -61.09%
EY 6.87 1.04 9.85 6.20 2.10 -0.14 1.67 156.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.20 0.22 0.23 0.28 0.30 -28.84%

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