[MAYU] QoQ TTM 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- 138.53%
YoY- -40.03%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 150,109 119,782 100,166 102,297 84,876 77,866 86,665 44.17%
PBT 14,405 10,574 15,171 14,066 8,904 5,030 12,197 11.71%
Tax -7,390 -6,575 -7,177 -7,037 -5,284 -4,169 -1,594 177.77%
NP 7,015 3,999 7,994 7,029 3,620 861 10,603 -24.05%
-
NP to SH 3,463 800 5,054 4,272 1,791 -132 9,863 -50.19%
-
Tax Rate 51.30% 62.18% 47.31% 50.03% 59.34% 82.88% 13.07% -
Total Cost 143,094 115,783 92,172 95,268 81,256 77,005 76,062 52.33%
-
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 4.67% 3.34% 7.98% 6.87% 4.27% 1.11% 12.23% -
ROE 0.96% 0.23% 1.41% 1.21% 0.51% -0.04% 2.80% -
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 64.87 52.87 46.81 48.80 40.70 36.64 40.81 36.16%
EPS 1.50 0.35 2.36 2.04 0.86 -0.06 4.64 -52.86%
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 33.83 27.00 22.57 23.05 19.13 17.55 19.53 44.18%
EPS 0.78 0.18 1.14 0.96 0.40 -0.03 2.22 -50.17%
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 0.48 0.61 0.75 0.82 1.12 1.31 1.37 -50.26%
P/EPS 20.71 92.04 14.82 19.63 52.98 -772.86 12.06 43.35%
EY 4.83 1.09 6.75 5.10 1.89 -0.13 8.29 -30.21%
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 0.42 0.64 0.70 0.77 0.96 1.24 1.23 -51.11%
P/EPS 18.38 96.29 13.97 18.40 45.41 -732.60 10.77 42.76%
EY 5.44 1.04 7.16 5.43 2.20 -0.14 9.29 -29.98%
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