[MAYU] QoQ 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- 171.05%
YoY- 155.73%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 63,434 35,299 40,454 50,283 37,999 24,508 37,319 42.56%
PBT 12,299 1,131 4,251 7,479 -3,379 3,896 6,409 54.61%
Tax -3,874 -432 -1,299 -1,974 -2,328 -1,013 -2,075 51.79%
NP 8,425 699 2,952 5,505 -5,707 2,883 4,334 55.94%
-
NP to SH 7,338 645 2,181 4,373 -6,155 2,083 3,162 75.55%
-
Tax Rate 31.50% 38.20% 30.56% 26.39% - 26.00% 32.38% -
Total Cost 55,009 34,600 37,502 44,778 43,706 21,625 32,985 40.76%
-
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 13.28% 1.98% 7.30% 10.95% -15.02% 11.76% 11.61% -
ROE 1.96% 0.18% 0.60% 1.21% -1.74% 0.58% 0.89% -
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 19.52 10.86 12.45 21.73 16.77 11.45 17.80 6.36%
EPS 2.26 0.20 0.67 1.89 -2.72 0.97 1.51 30.94%
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 12.99 7.23 8.29 10.30 7.78 5.02 7.64 42.59%
EPS 1.50 0.13 0.45 0.90 -1.26 0.43 0.65 74.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7455 0.7455 0.7394 0.724 0.7363 0.7256 3.64%
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 1.31 2.76 2.37 1.43 1.94 3.06 2.25 -30.34%
P/EPS 11.29 151.14 43.95 16.40 -11.96 35.95 26.52 -43.49%
EY 8.86 0.66 2.28 6.10 -8.36 2.78 3.77 77.04%
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 1.54 2.49 2.77 1.27 2.03 2.88 2.11 -18.98%
P/EPS 13.29 136.03 51.40 14.55 -12.52 33.90 24.86 -34.20%
EY 7.53 0.74 1.95 6.87 -7.99 2.95 4.02 52.12%
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