[MAYU] QoQ Cumulative 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- 277.99%
YoY- 483.73%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 57,275 19,956 77,866 59,483 32,844 12,946 96,773 -29.44%
PBT 10,057 3,648 5,030 3,812 1,021 -226 7,884 17.56%
Tax -3,234 -1,159 -4,169 -1,239 -366 -44 -1,072 108.36%
NP 6,823 2,489 861 2,573 655 -270 6,812 0.10%
-
NP to SH 4,872 1,710 -132 1,769 468 -213 6,876 -20.47%
-
Tax Rate 32.16% 31.77% 82.88% 32.50% 35.85% - 13.60% -
Total Cost 50,452 17,467 77,005 56,910 32,189 13,216 89,961 -31.92%
-
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 1.38% 0.49% -0.04% 0.50% 0.13% -0.06% 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 27.32 9.57 36.64 28.01 15.48 6.10 45.60 -28.86%
EPS 2.32 0.82 -0.06 0.83 0.22 -0.10 3.24 -19.91%
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 12.91 4.50 17.55 13.41 7.40 2.92 21.81 -29.43%
EPS 1.10 0.39 -0.03 0.40 0.11 -0.05 1.55 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7984 0.7896 0.7903 0.7945 0.7891 0.7891 0.7891 0.78%
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 1.46 4.76 1.31 2.00 2.88 7.29 0.98 30.34%
P/EPS 17.21 55.49 -772.86 67.23 201.77 -443.34 13.73 16.20%
EY 5.81 1.80 -0.13 1.49 0.50 -0.23 7.28 -13.92%
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 1.37 4.08 1.24 1.79 3.59 7.29 0.98 24.94%
P/EPS 16.13 47.56 -732.60 60.03 251.65 -443.34 13.73 11.30%
EY 6.20 2.10 -0.14 1.67 0.40 -0.23 7.28 -10.12%
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