[MAYU] QoQ 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- 84.91%
YoY- 364.32%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter 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 37,999 24,508 37,319 19,956 18,383 26,639 52.67%
PBT 7,479 -3,379 3,896 6,409 3,648 1,218 2,791 92.80%
Tax -1,974 -2,328 -1,013 -2,075 -1,159 -2,930 -873 72.18%
NP 5,505 -5,707 2,883 4,334 2,489 -1,712 1,918 101.83%
-
NP to SH 4,373 -6,155 2,083 3,162 1,710 -1,901 1,301 124.22%
-
Tax Rate 26.39% - 26.00% 32.38% 31.77% 240.56% 31.28% -
Total Cost 44,778 43,706 21,625 32,985 17,467 20,095 24,721 48.53%
-
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% -15.02% 11.76% 11.61% 12.47% -9.31% 7.20% -
ROE 1.21% -1.74% 0.58% 0.89% 0.49% -0.54% 0.37% -
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 16.77 11.45 17.80 9.57 8.65 12.54 44.22%
EPS 1.89 -2.72 0.97 1.51 0.82 -0.89 0.61 112.38%
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 11.33 8.56 5.52 8.41 4.50 4.14 6.00 52.71%
EPS 0.99 -1.39 0.47 0.71 0.39 -0.43 0.29 126.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8135 0.7966 0.8101 0.7984 0.7896 0.7903 0.7945 1.58%
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 1.94 3.06 2.25 4.76 5.55 4.46 -53.12%
P/EPS 16.40 -11.96 35.95 26.52 55.49 -53.67 91.41 -68.15%
EY 6.10 -8.36 2.78 3.77 1.80 -1.86 1.09 214.88%
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 2.03 2.88 2.11 4.08 5.26 3.99 -53.34%
P/EPS 14.55 -12.52 33.90 24.86 47.56 -50.87 81.62 -68.29%
EY 6.87 -7.99 2.95 4.02 2.10 -1.97 1.23 214.47%
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