[MAYU] QoQ Quarter Result on 31-Mar-2022 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -34.12%
YoY- 60.11%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 40,454 50,283 37,999 24,508 37,319 19,956 18,383 68.94%
PBT 4,251 7,479 -3,379 3,896 6,409 3,648 1,218 129.56%
Tax -1,299 -1,974 -2,328 -1,013 -2,075 -1,159 -2,930 -41.77%
NP 2,952 5,505 -5,707 2,883 4,334 2,489 -1,712 -
-
NP to SH 2,181 4,373 -6,155 2,083 3,162 1,710 -1,901 -
-
Tax Rate 30.56% 26.39% - 26.00% 32.38% 31.77% 240.56% -
Total Cost 37,502 44,778 43,706 21,625 32,985 17,467 20,095 51.40%
-
Net Worth 363,954 360,974 353,447 359,464 354,247 350,370 350,684 2.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 363,954 360,974 353,447 359,464 354,247 350,370 350,684 2.50%
NOSH 368,205 251,248 234,968 223,889 214,912 214,593 213,766 43.55%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.30% 10.95% -15.02% 11.76% 11.61% 12.47% -9.31% -
ROE 0.60% 1.21% -1.74% 0.58% 0.89% 0.49% -0.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.45 21.73 16.77 11.45 17.80 9.57 8.65 27.39%
EPS 0.67 1.89 -2.72 0.97 1.51 0.82 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.56 1.56 1.68 1.69 1.68 1.65 -22.70%
Adjusted Per Share Value based on latest NOSH - 223,889
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.29 10.30 7.78 5.02 7.64 4.09 3.77 68.85%
EPS 0.45 0.90 -1.26 0.43 0.65 0.35 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7394 0.724 0.7363 0.7256 0.7177 0.7183 2.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.295 0.31 0.325 0.35 0.40 0.455 0.48 -
P/RPS 2.37 1.43 1.94 3.06 2.25 4.76 5.55 -43.20%
P/EPS 43.95 16.40 -11.96 35.95 26.52 55.49 -53.67 -
EY 2.28 6.10 -8.36 2.78 3.77 1.80 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.21 0.21 0.24 0.27 0.29 -7.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 30/08/22 26/05/22 25/02/22 26/11/21 30/09/21 -
Price 0.345 0.275 0.34 0.33 0.375 0.39 0.455 -
P/RPS 2.77 1.27 2.03 2.88 2.11 4.08 5.26 -34.71%
P/EPS 51.40 14.55 -12.52 33.90 24.86 47.56 -50.87 -
EY 1.95 6.87 -7.99 2.95 4.02 2.10 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.18 0.22 0.20 0.22 0.23 0.28 7.00%

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