[MAYU] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
24-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 91.04%
YoY- 190.47%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Revenue 33,665 35,299 24,508 26,639 9,476 31,626 32,831 0.40%
PBT 8,279 1,131 3,896 2,791 -1,409 24,218 14,517 -8.59%
Tax -1,838 -432 -1,013 -873 -330 -1,513 -948 11.17%
NP 6,441 699 2,883 1,918 -1,739 22,705 13,569 -11.23%
-
NP to SH 5,939 645 2,083 1,301 -1,438 22,715 13,569 -12.37%
-
Tax Rate 22.20% 38.20% 26.00% 31.28% - 6.25% 6.53% -
Total Cost 27,224 34,600 21,625 24,721 11,215 8,921 19,262 5.68%
-
Net Worth 501,397 363,954 359,464 352,539 345,891 343,769 295,391 8.83%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Div - - - - - - 76 -
Div Payout % - - - - - - 0.56% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Net Worth 501,397 363,954 359,464 352,539 345,891 343,769 295,391 8.83%
NOSH 443,715 368,205 223,889 213,418 212,203 213,318 152,804 18.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
NP Margin 19.13% 1.98% 11.76% 7.20% -18.35% 71.79% 41.33% -
ROE 1.18% 0.18% 0.58% 0.37% -0.42% 6.61% 4.59% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 7.59 10.86 11.45 12.54 4.47 14.90 21.56 -15.37%
EPS 1.34 0.20 0.97 0.61 -0.68 10.82 8.91 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.13 1.12 1.68 1.66 1.63 1.62 1.94 -8.28%
Adjusted Per Share Value based on latest NOSH - 213,418
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
RPS 6.90 7.23 5.02 5.46 1.94 6.48 6.73 0.39%
EPS 1.22 0.13 0.43 0.27 -0.29 4.65 2.78 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.0271 0.7455 0.7363 0.7221 0.7085 0.7042 0.6051 8.83%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 -
Price 0.28 0.30 0.35 0.56 0.445 0.60 0.91 -
P/RPS 3.69 2.76 3.06 4.46 9.97 4.03 4.22 -2.12%
P/EPS 20.92 151.14 35.95 91.41 -65.67 5.61 10.21 12.15%
EY 4.78 0.66 2.78 1.09 -1.52 17.84 9.79 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.25 0.27 0.21 0.34 0.27 0.37 0.47 -9.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 CAGR
Date 24/05/24 25/05/23 26/05/22 24/06/21 29/05/20 30/05/19 26/02/18 -
Price 0.335 0.27 0.33 0.50 0.445 0.56 1.02 -
P/RPS 4.42 2.49 2.88 3.99 9.97 3.76 4.73 -1.07%
P/EPS 25.03 136.03 33.90 81.62 -65.67 5.23 11.45 13.32%
EY 4.00 0.74 2.95 1.23 -1.52 19.11 8.74 -11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.30 0.24 0.20 0.30 0.27 0.35 0.53 -8.70%

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