[MAYU] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -90.84%
YoY- -84.63%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 25,143 33,665 16,659 29,670 63,434 35,299 40,454 -27.19%
PBT 9,675 8,279 -2,010 1,477 12,299 1,131 4,251 73.11%
Tax 269 -1,838 187 -673 -3,874 -432 -1,299 -
NP 9,944 6,441 -1,823 804 8,425 699 2,952 124.88%
-
NP to SH 9,709 5,939 -1,995 672 7,338 645 2,181 170.85%
-
Tax Rate -2.78% 22.20% - 45.57% 31.50% 38.20% 30.56% -
Total Cost 15,199 27,224 18,482 28,866 55,009 34,600 37,502 -45.26%
-
Net Worth 519,145 501,397 496,960 505,834 373,703 363,954 363,954 26.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 519,145 501,397 496,960 505,834 373,703 363,954 363,954 26.74%
NOSH 443,715 443,715 443,715 443,715 368,205 368,205 368,205 13.25%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 39.55% 19.13% -10.94% 2.71% 13.28% 1.98% 7.30% -
ROE 1.87% 1.18% -0.40% 0.13% 1.96% 0.18% 0.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.67 7.59 3.75 6.69 19.52 10.86 12.45 -40.83%
EPS 2.19 1.34 -0.58 0.15 2.26 0.20 0.67 120.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.12 1.14 1.15 1.12 1.12 2.95%
Adjusted Per Share Value based on latest NOSH - 443,715
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.15 6.90 3.41 6.08 12.99 7.23 8.29 -27.21%
EPS 1.99 1.22 -0.41 0.14 1.50 0.13 0.45 169.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0634 1.0271 1.018 1.0362 0.7655 0.7455 0.7455 26.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.33 0.28 0.305 0.32 0.255 0.30 0.295 -
P/RPS 5.82 3.69 8.12 4.79 1.31 2.76 2.37 82.11%
P/EPS 15.08 20.92 -67.84 211.29 11.29 151.14 43.95 -51.02%
EY 6.63 4.78 -1.47 0.47 8.86 0.66 2.28 103.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.27 0.28 0.22 0.27 0.26 5.06%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 24/05/24 21/02/24 30/11/23 29/08/23 25/05/23 22/02/23 -
Price 0.30 0.335 0.295 0.34 0.30 0.27 0.345 -
P/RPS 5.29 4.42 7.86 5.08 1.54 2.49 2.77 53.98%
P/EPS 13.71 25.03 -65.61 224.50 13.29 136.03 51.40 -58.59%
EY 7.29 4.00 -1.52 0.45 7.53 0.74 1.95 141.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.26 0.30 0.26 0.24 0.31 -11.07%

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