[MAYU] QoQ TTM 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- -25.46%
YoY- 212.91%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 143,428 145,062 168,857 189,470 164,035 153,244 150,109 -2.98%
PBT 20,045 12,897 19,158 25,160 9,482 12,247 14,405 24.61%
Tax -6,198 -4,792 -6,278 -7,579 -6,033 -6,614 -7,390 -11.05%
NP 13,847 8,105 12,880 17,581 3,449 5,633 7,015 57.29%
-
NP to SH 11,954 6,660 10,836 14,537 1,044 2,482 3,463 128.23%
-
Tax Rate 30.92% 37.16% 32.77% 30.12% 63.63% 54.01% 51.30% -
Total Cost 129,581 136,957 155,977 171,889 160,586 147,611 143,094 -6.39%
-
Net Worth 501,397 496,960 505,834 373,703 363,954 363,954 360,974 24.46%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 501,397 496,960 505,834 373,703 363,954 363,954 360,974 24.46%
NOSH 443,715 443,715 443,715 368,205 368,205 368,205 251,248 46.05%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.65% 5.59% 7.63% 9.28% 2.10% 3.68% 4.67% -
ROE 2.38% 1.34% 2.14% 3.89% 0.29% 0.68% 0.96% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 32.32 32.69 38.06 58.31 50.48 47.16 64.87 -37.12%
EPS 2.69 1.50 2.44 4.47 0.32 0.76 1.50 47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.14 1.15 1.12 1.12 1.56 -19.32%
Adjusted Per Share Value based on latest NOSH - 443,715
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 32.32 32.69 38.06 42.70 36.97 34.54 33.83 -2.99%
EPS 2.69 1.50 2.44 3.28 0.24 0.56 0.78 128.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.14 0.8422 0.8202 0.8202 0.8135 24.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.28 0.305 0.32 0.255 0.30 0.295 0.31 -
P/RPS 0.87 0.93 0.84 0.44 0.59 0.63 0.48 48.60%
P/EPS 10.39 20.32 13.10 5.70 93.38 38.62 20.71 -36.83%
EY 9.62 4.92 7.63 17.54 1.07 2.59 4.83 58.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.22 0.27 0.26 0.20 16.02%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 21/02/24 30/11/23 29/08/23 25/05/23 22/02/23 24/11/22 -
Price 0.335 0.295 0.34 0.30 0.27 0.345 0.275 -
P/RPS 1.04 0.90 0.89 0.51 0.53 0.73 0.42 82.92%
P/EPS 12.43 19.65 13.92 6.71 84.04 45.17 18.38 -22.93%
EY 8.04 5.09 7.18 14.91 1.19 2.21 5.44 29.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.30 0.26 0.24 0.31 0.18 40.52%

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