[MAYU] QoQ Quarter Result on 30-Jun-2023 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 1037.67%
YoY- 219.22%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 33,665 16,659 29,670 63,434 35,299 40,454 50,283 -23.45%
PBT 8,279 -2,010 1,477 12,299 1,131 4,251 7,479 7.00%
Tax -1,838 187 -673 -3,874 -432 -1,299 -1,974 -4.64%
NP 6,441 -1,823 804 8,425 699 2,952 5,505 11.02%
-
NP to SH 5,939 -1,995 672 7,338 645 2,181 4,373 22.61%
-
Tax Rate 22.20% - 45.57% 31.50% 38.20% 30.56% 26.39% -
Total Cost 27,224 18,482 28,866 55,009 34,600 37,502 44,778 -28.21%
-
Net Worth 501,397 496,960 505,834 373,703 363,954 363,954 360,974 24.46%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 501,397 496,960 505,834 373,703 363,954 363,954 360,974 24.46%
NOSH 443,715 443,715 443,715 368,205 368,205 368,205 251,248 46.05%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 19.13% -10.94% 2.71% 13.28% 1.98% 7.30% 10.95% -
ROE 1.18% -0.40% 0.13% 1.96% 0.18% 0.60% 1.21% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.59 3.75 6.69 19.52 10.86 12.45 21.73 -50.37%
EPS 1.34 -0.58 0.15 2.26 0.20 0.67 1.89 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.14 1.15 1.12 1.12 1.56 -19.32%
Adjusted Per Share Value based on latest NOSH - 368,205
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 6.98 3.45 6.15 13.15 7.32 8.38 10.42 -23.42%
EPS 1.23 -0.41 0.14 1.52 0.13 0.45 0.91 22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0392 1.03 1.0484 0.7745 0.7543 0.7543 0.7481 24.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.28 0.305 0.32 0.255 0.30 0.295 0.31 -
P/RPS 3.69 8.12 4.79 1.31 2.76 2.37 1.43 88.02%
P/EPS 20.92 -67.84 211.29 11.29 151.14 43.95 16.40 17.60%
EY 4.78 -1.47 0.47 8.86 0.66 2.28 6.10 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.22 0.27 0.26 0.20 16.02%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 21/02/24 30/11/23 29/08/23 25/05/23 22/02/23 24/11/22 -
Price 0.335 0.295 0.34 0.30 0.27 0.345 0.275 -
P/RPS 4.42 7.86 5.08 1.54 2.49 2.77 1.27 129.48%
P/EPS 25.03 -65.61 224.50 13.29 136.03 51.40 14.55 43.52%
EY 4.00 -1.52 0.45 7.53 0.74 1.95 6.87 -30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.30 0.26 0.24 0.31 0.18 40.52%

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