[MAYU] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -57.94%
YoY- -79.34%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 145,062 168,857 189,470 164,035 153,244 150,109 119,782 13.57%
PBT 12,897 19,158 25,160 9,482 12,247 14,405 10,574 14.11%
Tax -4,792 -6,278 -7,579 -6,033 -6,614 -7,390 -6,575 -18.96%
NP 8,105 12,880 17,581 3,449 5,633 7,015 3,999 59.94%
-
NP to SH 6,660 10,836 14,537 1,044 2,482 3,463 800 309.17%
-
Tax Rate 37.16% 32.77% 30.12% 63.63% 54.01% 51.30% 62.18% -
Total Cost 136,957 155,977 171,889 160,586 147,611 143,094 115,783 11.81%
-
Net Worth 496,960 505,834 373,703 363,954 363,954 360,974 353,447 25.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 496,960 505,834 373,703 363,954 363,954 360,974 353,447 25.42%
NOSH 443,715 443,715 368,205 368,205 368,205 251,248 234,968 52.60%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.59% 7.63% 9.28% 2.10% 3.68% 4.67% 3.34% -
ROE 1.34% 2.14% 3.89% 0.29% 0.68% 0.96% 0.23% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 32.69 38.06 58.31 50.48 47.16 64.87 52.87 -27.35%
EPS 1.50 2.44 4.47 0.32 0.76 1.50 0.35 163.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.15 1.12 1.12 1.56 1.56 -19.77%
Adjusted Per Share Value based on latest NOSH - 368,205
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.07 35.00 39.27 34.00 31.76 31.11 24.83 13.57%
EPS 1.38 2.25 3.01 0.22 0.51 0.72 0.17 302.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.0484 0.7745 0.7543 0.7543 0.7481 0.7325 25.43%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.305 0.32 0.255 0.30 0.295 0.31 0.325 -
P/RPS 0.93 0.84 0.44 0.59 0.63 0.48 0.61 32.36%
P/EPS 20.32 13.10 5.70 93.38 38.62 20.71 92.04 -63.37%
EY 4.92 7.63 17.54 1.07 2.59 4.83 1.09 172.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.27 0.26 0.20 0.21 18.18%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 30/11/23 29/08/23 25/05/23 22/02/23 24/11/22 30/08/22 -
Price 0.295 0.34 0.30 0.27 0.345 0.275 0.34 -
P/RPS 0.90 0.89 0.51 0.53 0.73 0.42 0.64 25.44%
P/EPS 19.65 13.92 6.71 84.04 45.17 18.38 96.29 -65.23%
EY 5.09 7.18 14.91 1.19 2.21 5.44 1.04 187.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.26 0.24 0.31 0.18 0.22 11.74%

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