[MAYU] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 42.46%
YoY- 941.03%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 201,132 119,782 109,044 114,550 79,824 77,866 79,310 85.86%
PBT 29,916 10,574 18,604 20,114 14,592 5,030 5,082 225.66%
Tax -7,896 -6,575 -5,662 -6,468 -4,636 -4,169 -1,652 183.47%
NP 22,020 3,999 12,941 13,646 9,956 861 3,430 245.03%
-
NP to SH 17,492 800 9,273 9,744 6,840 -132 2,358 279.89%
-
Tax Rate 26.39% 62.18% 30.43% 32.16% 31.77% 82.88% 32.51% -
Total Cost 179,112 115,783 96,102 100,904 69,868 77,005 75,880 77.18%
-
Net Worth 360,974 353,447 359,464 354,247 350,370 350,684 352,539 1.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 360,974 353,447 359,464 354,247 350,370 350,684 352,539 1.58%
NOSH 251,248 234,968 223,889 214,912 214,593 213,766 213,418 11.48%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.95% 3.34% 11.87% 11.91% 12.47% 1.11% 4.33% -
ROE 4.85% 0.23% 2.58% 2.75% 1.95% -0.04% 0.67% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 86.92 52.87 50.96 54.65 38.28 36.64 37.34 75.55%
EPS 7.56 0.35 4.33 4.64 3.28 -0.06 1.11 258.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.56 1.68 1.69 1.68 1.65 1.66 -4.05%
Adjusted Per Share Value based on latest NOSH - 214,912
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.20 24.54 22.34 23.46 16.35 15.95 16.25 85.83%
EPS 3.58 0.16 1.90 2.00 1.40 -0.03 0.48 281.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.724 0.7363 0.7256 0.7177 0.7183 0.7221 1.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.31 0.325 0.35 0.40 0.455 0.48 0.56 -
P/RPS 0.36 0.61 0.69 0.73 1.19 1.31 1.50 -61.34%
P/EPS 4.10 92.04 8.08 8.60 13.87 -772.86 50.42 -81.20%
EY 24.39 1.09 12.38 11.62 7.21 -0.13 1.98 432.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.21 0.24 0.27 0.29 0.34 -29.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 26/05/22 25/02/22 26/11/21 30/09/21 24/06/21 -
Price 0.275 0.34 0.33 0.375 0.39 0.455 0.50 -
P/RPS 0.32 0.64 0.65 0.69 1.02 1.24 1.34 -61.47%
P/EPS 3.64 96.29 7.61 8.07 11.89 -732.60 45.02 -81.27%
EY 27.49 1.04 13.13 12.40 8.41 -0.14 2.22 434.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.20 0.22 0.23 0.28 0.30 -28.84%

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