[MAYU] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 184.66%
YoY- 106.24%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Revenue 90,737 57,275 32,844 60,115 82,982 122,152 80,536 2.29%
PBT 11,730 10,057 1,021 908 2,679 -14,974 2,463 34.58%
Tax -3,273 -3,234 -366 -387 -305 -676 -284 59.23%
NP 8,457 6,823 655 521 2,374 -15,650 2,179 29.44%
-
NP to SH 6,554 4,872 468 977 2,395 -15,650 2,179 23.31%
-
Tax Rate 27.90% 32.16% 35.85% 42.62% 11.38% - 11.53% -
Total Cost 82,280 50,452 32,189 59,594 80,608 137,802 78,357 0.93%
-
Net Worth 363,954 354,247 350,135 348,013 341,405 351,592 207,233 11.31%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Div - - - - - - 152 -
Div Payout % - - - - - - 6.99% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Net Worth 363,954 354,247 350,135 348,013 341,405 351,592 207,233 11.31%
NOSH 368,205 214,912 212,203 212,203 213,318 213,318 152,377 18.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
NP Margin 9.32% 11.91% 1.99% 0.87% 2.86% -12.81% 2.71% -
ROE 1.80% 1.38% 0.13% 0.28% 0.70% -4.45% 1.05% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
RPS 27.92 27.32 15.48 28.33 39.13 57.67 52.85 -11.43%
EPS 2.02 2.32 0.22 0.47 1.14 -7.43 1.43 6.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.12 1.69 1.65 1.64 1.61 1.66 1.36 -3.62%
Adjusted Per Share Value based on latest NOSH - 212,203
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
RPS 18.81 11.87 6.81 12.46 17.20 25.32 16.69 2.30%
EPS 1.36 1.01 0.10 0.20 0.50 -3.24 0.45 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.7543 0.7342 0.7257 0.7213 0.7076 0.7287 0.4295 11.31%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 31/12/18 29/09/17 -
Price 0.295 0.40 0.445 0.43 0.795 0.62 0.84 -
P/RPS 1.06 1.46 2.88 1.52 2.03 1.08 1.59 -7.42%
P/EPS 14.63 17.21 201.77 93.40 70.39 -8.39 58.74 -23.24%
EY 6.84 5.81 0.50 1.07 1.42 -11.92 1.70 30.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.26 0.24 0.27 0.26 0.49 0.37 0.62 -15.24%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 30/09/17 CAGR
Date 22/02/23 25/02/22 16/03/21 26/02/20 28/11/18 25/02/19 30/11/17 -
Price 0.345 0.375 0.555 0.445 0.75 0.73 0.815 -
P/RPS 1.24 1.37 3.59 1.57 1.92 1.27 1.54 -4.03%
P/EPS 17.11 16.13 251.65 96.65 66.41 -9.88 56.99 -20.46%
EY 5.85 6.20 0.40 1.03 1.51 -10.12 1.75 25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.31 0.22 0.34 0.27 0.47 0.44 0.60 -11.80%

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