[MAYU] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 209.86%
YoY- -52.1%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 79,824 77,866 79,310 65,688 51,784 96,773 92,788 -9.53%
PBT 14,592 5,030 5,082 2,042 -904 7,884 -668 -
Tax -4,636 -4,169 -1,652 -732 -176 -1,072 -956 186.22%
NP 9,956 861 3,430 1,310 -1,080 6,812 -1,624 -
-
NP to SH 6,840 -132 2,358 936 -852 6,876 -614 -
-
Tax Rate 31.77% 82.88% 32.51% 35.85% - 13.60% - -
Total Cost 69,868 77,005 75,880 64,378 52,864 89,961 94,412 -18.16%
-
Net Worth 350,370 350,684 352,539 350,135 350,135 350,135 345,891 0.86%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 350,370 350,684 352,539 350,135 350,135 350,135 345,891 0.86%
NOSH 214,593 213,766 213,418 212,203 212,203 212,203 212,203 0.74%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.47% 1.11% 4.33% 1.99% -2.09% 7.04% -1.75% -
ROE 1.95% -0.04% 0.67% 0.27% -0.24% 1.96% -0.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.28 36.64 37.34 30.96 24.40 45.60 43.73 -8.48%
EPS 3.28 -0.06 1.11 0.44 -0.40 3.24 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.65 1.66 1.65 1.65 1.65 1.63 2.03%
Adjusted Per Share Value based on latest NOSH - 212,203
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.35 15.95 16.25 13.46 10.61 19.82 19.01 -9.55%
EPS 1.40 -0.03 0.48 0.19 -0.17 1.41 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7177 0.7183 0.7221 0.7172 0.7172 0.7172 0.7085 0.86%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.455 0.48 0.56 0.445 0.445 0.445 0.445 -
P/RPS 1.19 1.31 1.50 1.44 1.82 0.98 1.02 10.81%
P/EPS 13.87 -772.86 50.42 100.89 -110.83 13.73 -153.63 -
EY 7.21 -0.13 1.98 0.99 -0.90 7.28 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.34 0.27 0.27 0.27 0.27 0.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/09/21 24/06/21 16/03/21 27/11/20 28/08/20 29/05/20 -
Price 0.39 0.455 0.50 0.555 0.445 0.445 0.445 -
P/RPS 1.02 1.24 1.34 1.79 1.82 0.98 1.02 0.00%
P/EPS 11.89 -732.60 45.02 125.83 -110.83 13.73 -153.63 -
EY 8.41 -0.14 2.22 0.79 -0.90 7.28 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.30 0.34 0.27 0.27 0.27 -10.12%

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