[MAYU] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 13.46%
YoY- 142.41%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 77,866 86,665 69,502 66,984 74,461 69,591 91,741 -10.36%
PBT 5,030 12,197 7,997 8,854 7,747 -501 25,126 -65.81%
Tax -4,169 -1,594 -1,051 -827 -894 -717 -1,900 68.93%
NP 861 10,603 6,946 8,027 6,853 -1,218 23,226 -88.90%
-
NP to SH -132 9,863 7,124 8,574 7,557 -461 23,692 -
-
Tax Rate 82.88% 13.07% 13.14% 9.34% 11.54% - 7.56% -
Total Cost 77,005 76,062 62,556 58,957 67,608 70,809 68,515 8.10%
-
Net Worth 350,684 352,539 350,135 350,135 350,135 345,891 348,013 0.51%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 350,684 352,539 350,135 350,135 350,135 345,891 348,013 0.51%
NOSH 213,766 213,418 212,203 212,203 212,203 212,203 212,203 0.49%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.11% 12.23% 9.99% 11.98% 9.20% -1.75% 25.32% -
ROE -0.04% 2.80% 2.03% 2.45% 2.16% -0.13% 6.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.64 40.81 32.75 31.57 35.09 32.79 43.23 -10.44%
EPS -0.06 4.64 3.36 4.04 3.56 -0.22 11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.66 1.65 1.65 1.65 1.63 1.64 0.40%
Adjusted Per Share Value based on latest NOSH - 212,203
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.95 17.75 14.24 13.72 15.25 14.26 18.79 -10.35%
EPS -0.03 2.02 1.46 1.76 1.55 -0.09 4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7183 0.7221 0.7172 0.7172 0.7172 0.7085 0.7129 0.50%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.48 0.56 0.445 0.445 0.445 0.445 0.43 -
P/RPS 1.31 1.37 1.36 1.41 1.27 1.36 0.99 20.54%
P/EPS -772.86 12.06 13.26 11.01 12.50 -204.84 3.85 -
EY -0.13 8.29 7.54 9.08 8.00 -0.49 25.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.27 0.27 0.27 0.27 0.26 7.55%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 24/06/21 16/03/21 27/11/20 28/08/20 29/05/20 26/02/20 -
Price 0.455 0.50 0.555 0.445 0.445 0.445 0.445 -
P/RPS 1.24 1.23 1.69 1.41 1.27 1.36 1.03 13.18%
P/EPS -732.60 10.77 16.53 11.01 12.50 -204.84 3.99 -
EY -0.14 9.29 6.05 9.08 8.00 -0.49 25.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.27 0.27 0.27 0.27 2.45%

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