[MAYU] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
21-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -198.44%
YoY- -120.19%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 105,137 106,658 92,658 118,680 189,470 168,048 181,474 -30.52%
PBT 17,421 10,328 -1,066 5,908 25,160 17,148 23,460 -18.01%
Tax -2,055 -3,098 -972 -2,692 -7,579 -4,940 -6,546 -53.84%
NP 15,366 7,229 -2,038 3,216 17,581 12,208 16,914 -6.20%
-
NP to SH 14,325 6,154 -2,646 2,688 14,537 9,598 13,108 6.10%
-
Tax Rate 11.80% 30.00% - 45.57% 30.12% 28.81% 27.90% -
Total Cost 89,771 99,429 94,696 115,464 171,889 155,840 164,560 -33.26%
-
Net Worth 519,145 501,397 496,960 505,834 373,703 363,954 363,954 26.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 519,145 501,397 496,960 505,834 373,703 363,954 363,954 26.74%
NOSH 443,715 443,715 443,715 443,715 368,205 368,205 368,205 13.25%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 14.62% 6.78% -2.20% 2.71% 9.28% 7.26% 9.32% -
ROE 2.76% 1.23% -0.53% 0.53% 3.89% 2.64% 3.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.69 24.04 20.88 26.75 58.31 51.71 55.85 -43.57%
EPS 3.23 1.39 -0.78 0.60 4.47 2.96 4.04 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.12 1.14 1.15 1.12 1.12 2.95%
Adjusted Per Share Value based on latest NOSH - 443,715
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.79 22.11 19.20 24.60 39.27 34.83 37.61 -30.52%
EPS 2.97 1.28 -0.55 0.56 3.01 1.99 2.72 6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.076 1.0392 1.03 1.0484 0.7745 0.7543 0.7543 26.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.33 0.28 0.305 0.32 0.255 0.30 0.295 -
P/RPS 1.39 1.16 1.46 1.20 0.44 0.58 0.53 90.28%
P/EPS 10.22 20.19 -51.15 52.82 5.70 10.16 7.31 25.05%
EY 9.78 4.95 -1.96 1.89 17.54 9.85 13.67 -20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.27 0.28 0.22 0.27 0.26 5.06%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 24/05/24 21/02/24 30/11/23 29/08/23 25/05/23 22/02/23 -
Price 0.30 0.335 0.295 0.34 0.30 0.27 0.345 -
P/RPS 1.27 1.39 1.41 1.27 0.51 0.52 0.62 61.36%
P/EPS 9.29 24.15 -49.47 56.12 6.71 9.14 8.55 5.69%
EY 10.76 4.14 -2.02 1.78 14.91 10.94 11.69 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.26 0.30 0.26 0.24 0.31 -11.07%

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