[MAYU] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 1395.45%
YoY- 902.82%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Revenue 22,243 29,670 50,283 19,956 12,946 42,735 41,718 -9.56%
PBT 2,547 1,477 7,479 3,648 -226 -1,196 1,715 6.52%
Tax -1,050 -673 -1,974 -1,159 -44 -289 -145 37.21%
NP 1,497 804 5,505 2,489 -270 -1,485 1,570 -0.75%
-
NP to SH 1,611 672 4,373 1,710 -213 -1,154 1,500 1.14%
-
Tax Rate 41.22% 45.57% 26.39% 31.77% - - 8.45% -
Total Cost 20,746 28,866 44,778 17,467 13,216 44,220 40,148 -10.01%
-
Net Worth 571,172 505,834 360,974 350,370 350,135 341,647 335,206 8.89%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Div - - - - - - 4,164 -
Div Payout % - - - - - - 277.60% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Net Worth 571,172 505,834 360,974 350,370 350,135 341,647 335,206 8.89%
NOSH 488,181 443,715 251,248 214,593 212,203 212,203 208,318 14.57%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
NP Margin 6.73% 2.71% 10.95% 12.47% -2.09% -3.47% 3.76% -
ROE 0.28% 0.13% 1.21% 0.49% -0.06% -0.34% 0.45% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
RPS 4.56 6.69 21.73 9.57 6.10 20.14 20.04 -21.06%
EPS 0.33 0.15 1.89 0.82 -0.10 -0.54 0.72 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.17 1.14 1.56 1.68 1.65 1.61 1.61 -4.97%
Adjusted Per Share Value based on latest NOSH - 214,593
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
RPS 4.56 6.08 10.30 4.09 2.65 8.75 8.55 -9.55%
EPS 0.33 0.14 0.90 0.35 -0.04 -0.24 0.31 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 1.17 1.0362 0.7394 0.7177 0.7172 0.6998 0.6866 8.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 -
Price 0.285 0.32 0.31 0.455 0.445 0.42 0.81 -
P/RPS 6.26 4.79 1.43 4.76 7.29 2.09 4.04 7.24%
P/EPS 86.36 211.29 16.40 55.49 -443.34 -77.23 112.43 -4.12%
EY 1.16 0.47 6.10 1.80 -0.23 -1.29 0.89 4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 0.24 0.28 0.20 0.27 0.27 0.26 0.50 -11.06%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 CAGR
Date 27/11/24 30/11/23 24/11/22 26/11/21 27/11/20 26/11/19 30/08/18 -
Price 0.27 0.34 0.275 0.39 0.445 0.52 0.83 -
P/RPS 5.93 5.08 1.27 4.08 7.29 2.58 4.14 5.91%
P/EPS 81.82 224.50 14.55 47.56 -443.34 -95.62 115.21 -5.32%
EY 1.22 0.45 6.87 2.10 -0.23 -1.05 0.87 5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.23 0.30 0.18 0.23 0.27 0.32 0.52 -12.22%

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