[MAYU] QoQ Cumulative 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- 319.72%
YoY- -52.1%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 19,956 77,866 59,483 32,844 12,946 96,773 69,591 -56.48%
PBT 3,648 5,030 3,812 1,021 -226 7,884 -501 -
Tax -1,159 -4,169 -1,239 -366 -44 -1,072 -717 37.69%
NP 2,489 861 2,573 655 -270 6,812 -1,218 -
-
NP to SH 1,710 -132 1,769 468 -213 6,876 -461 -
-
Tax Rate 31.77% 82.88% 32.50% 35.85% - 13.60% - -
Total Cost 17,467 77,005 56,910 32,189 13,216 89,961 70,809 -60.63%
-
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 0.49% -0.04% 0.50% 0.13% -0.06% 1.96% -0.13% -
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 9.57 36.64 28.01 15.48 6.10 45.60 32.79 -55.96%
EPS 0.82 -0.06 0.83 0.22 -0.10 3.24 -0.22 -
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 4.09 15.95 12.18 6.73 2.65 19.82 14.26 -56.47%
EPS 0.35 -0.03 0.36 0.10 -0.04 1.41 -0.09 -
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 4.76 1.31 2.00 2.88 7.29 0.98 1.36 130.34%
P/EPS 55.49 -772.86 67.23 201.77 -443.34 13.73 -204.84 -
EY 1.80 -0.13 1.49 0.50 -0.23 7.28 -0.49 -
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 4.08 1.24 1.79 3.59 7.29 0.98 1.36 107.86%
P/EPS 47.56 -732.60 60.03 251.65 -443.34 13.73 -204.84 -
EY 2.10 -0.14 1.67 0.40 -0.23 7.28 -0.49 -
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