[MAYU] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 42.75%
YoY- 293.16%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 90,737 50,283 119,782 81,783 57,275 19,956 77,866 10.70%
PBT 11,730 7,479 10,574 13,953 10,057 3,648 5,030 75.58%
Tax -3,273 -1,974 -6,575 -4,247 -3,234 -1,159 -4,169 -14.85%
NP 8,457 5,505 3,999 9,706 6,823 2,489 861 356.73%
-
NP to SH 6,554 4,373 800 6,955 4,872 1,710 -132 -
-
Tax Rate 27.90% 26.39% 62.18% 30.44% 32.16% 31.77% 82.88% -
Total Cost 82,280 44,778 115,783 72,077 50,452 17,467 77,005 4.50%
-
Net Worth 363,954 360,974 353,447 359,464 354,247 350,370 350,684 2.50%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 363,954 360,974 353,447 359,464 354,247 350,370 350,684 2.50%
NOSH 368,205 251,248 234,968 223,889 214,912 214,593 213,766 43.55%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.32% 10.95% 3.34% 11.87% 11.91% 12.47% 1.11% -
ROE 1.80% 1.21% 0.23% 1.93% 1.38% 0.49% -0.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.92 21.73 52.87 38.22 27.32 9.57 36.64 -16.53%
EPS 2.02 1.89 0.35 3.25 2.32 0.82 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.56 1.56 1.68 1.69 1.68 1.65 -22.70%
Adjusted Per Share Value based on latest NOSH - 223,889
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.59 10.30 24.54 16.75 11.73 4.09 15.95 10.71%
EPS 1.34 0.90 0.16 1.42 1.00 0.35 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7455 0.7394 0.724 0.7363 0.7256 0.7177 0.7183 2.50%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.295 0.31 0.325 0.35 0.40 0.455 0.48 -
P/RPS 1.06 1.43 0.61 0.92 1.46 4.76 1.31 -13.13%
P/EPS 14.63 16.40 92.04 10.77 17.21 55.49 -772.86 -
EY 6.84 6.10 1.09 9.29 5.81 1.80 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.21 0.21 0.24 0.27 0.29 -7.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 30/08/22 26/05/22 25/02/22 26/11/21 30/09/21 -
Price 0.345 0.275 0.34 0.33 0.375 0.39 0.455 -
P/RPS 1.24 1.27 0.64 0.86 1.37 4.08 1.24 0.00%
P/EPS 17.11 14.55 96.29 10.15 16.13 47.56 -732.60 -
EY 5.85 6.87 1.04 9.85 6.20 2.10 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.18 0.22 0.20 0.22 0.23 0.28 7.00%

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