[MAYU] YoY 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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Revenue 164,035 100,166 86,665 69,591 153,778 160,782 114,175 5.96%
PBT 9,482 15,171 12,197 -501 9,244 28,779 4,506 12.64%
Tax -6,033 -7,177 -1,594 -717 -2,189 -1,573 -1,089 31.51%
NP 3,449 7,994 10,603 -1,218 7,055 27,206 3,417 0.14%
-
NP to SH 1,044 5,054 9,863 -461 7,016 27,205 3,419 -17.28%
-
Tax Rate 63.63% 47.31% 13.07% - 23.68% 5.47% 24.17% -
Total Cost 160,586 92,172 76,062 70,809 146,723 133,576 110,758 6.12%
-
Net Worth 363,954 359,464 352,539 345,891 343,769 295,391 122,717 19.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Div - - - - 4,164 201 82 -
Div Payout % - - - - 59.35% 0.74% 2.41% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Net Worth 363,954 359,464 352,539 345,891 343,769 295,391 122,717 19.00%
NOSH 368,205 223,889 213,418 212,203 213,318 152,804 68,557 30.86%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
NP Margin 2.10% 7.98% 12.23% -1.75% 4.59% 16.92% 2.99% -
ROE 0.29% 1.41% 2.80% -0.13% 2.04% 9.21% 2.79% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 50.48 46.81 40.81 32.79 72.47 105.59 166.54 -17.38%
EPS 0.32 2.36 4.64 -0.22 3.31 17.87 4.99 -35.56%
DPS 0.00 0.00 0.00 0.00 2.00 0.13 0.12 -
NAPS 1.12 1.68 1.66 1.63 1.62 1.94 1.79 -7.22%
Adjusted Per Share Value based on latest NOSH - 368,205
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
RPS 36.97 22.57 19.53 15.68 34.66 36.24 25.73 5.97%
EPS 0.24 1.14 2.22 -0.10 1.58 6.13 0.77 -17.01%
DPS 0.00 0.00 0.00 0.00 0.94 0.05 0.02 -
NAPS 0.8202 0.8101 0.7945 0.7795 0.7748 0.6657 0.2766 18.99%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 30/12/16 -
Price 0.30 0.35 0.56 0.445 0.60 0.91 0.74 -
P/RPS 0.59 0.75 1.37 1.36 0.83 0.86 0.44 4.80%
P/EPS 93.38 14.82 12.06 -204.84 18.15 5.09 14.84 34.22%
EY 1.07 6.75 8.29 -0.49 5.51 19.63 6.74 -25.50%
DY 0.00 0.00 0.00 0.00 3.33 0.15 0.16 -
P/NAPS 0.27 0.21 0.34 0.27 0.37 0.47 0.41 -6.46%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/16 CAGR
Date 25/05/23 26/05/22 24/06/21 29/05/20 30/05/19 26/02/18 24/02/17 -
Price 0.27 0.33 0.50 0.445 0.56 1.02 0.865 -
P/RPS 0.53 0.70 1.23 1.36 0.77 0.97 0.52 0.30%
P/EPS 84.04 13.97 10.77 -204.84 16.94 5.71 17.34 28.73%
EY 1.19 7.16 9.29 -0.49 5.90 17.52 5.77 -22.32%
DY 0.00 0.00 0.00 0.00 3.57 0.13 0.14 -
P/NAPS 0.24 0.20 0.30 0.27 0.35 0.53 0.48 -10.49%

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