[MAYU] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -84.17%
YoY- 706.06%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 164,035 153,244 150,109 119,782 100,166 102,297 84,876 55.21%
PBT 9,482 12,247 14,405 10,574 15,171 14,066 8,904 4.28%
Tax -6,033 -6,614 -7,390 -6,575 -7,177 -7,037 -5,284 9.24%
NP 3,449 5,633 7,015 3,999 7,994 7,029 3,620 -3.17%
-
NP to SH 1,044 2,482 3,463 800 5,054 4,272 1,791 -30.24%
-
Tax Rate 63.63% 54.01% 51.30% 62.18% 47.31% 50.03% 59.34% -
Total Cost 160,586 147,611 143,094 115,783 92,172 95,268 81,256 57.54%
-
Net Worth 363,954 363,954 360,974 353,447 359,464 354,247 350,370 2.57%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 363,954 363,954 360,974 353,447 359,464 354,247 350,370 2.57%
NOSH 368,205 368,205 251,248 234,968 223,889 214,912 214,593 43.37%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.10% 3.68% 4.67% 3.34% 7.98% 6.87% 4.27% -
ROE 0.29% 0.68% 0.96% 0.23% 1.41% 1.21% 0.51% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 50.48 47.16 64.87 52.87 46.81 48.80 40.70 15.45%
EPS 0.32 0.76 1.50 0.35 2.36 2.04 0.86 -48.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.56 1.56 1.68 1.69 1.68 -23.70%
Adjusted Per Share Value based on latest NOSH - 234,968
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.00 31.76 31.11 24.83 20.76 21.20 17.59 55.23%
EPS 0.22 0.51 0.72 0.17 1.05 0.89 0.37 -29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.7543 0.7481 0.7325 0.745 0.7342 0.7262 2.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.30 0.295 0.31 0.325 0.35 0.40 0.455 -
P/RPS 0.59 0.63 0.48 0.61 0.75 0.82 1.12 -34.79%
P/EPS 93.38 38.62 20.71 92.04 14.82 19.63 52.98 45.96%
EY 1.07 2.59 4.83 1.09 6.75 5.10 1.89 -31.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.20 0.21 0.21 0.24 0.27 0.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 22/02/23 24/11/22 30/08/22 26/05/22 25/02/22 26/11/21 -
Price 0.27 0.345 0.275 0.34 0.33 0.375 0.39 -
P/RPS 0.53 0.73 0.42 0.64 0.70 0.77 0.96 -32.72%
P/EPS 84.04 45.17 18.38 96.29 13.97 18.40 45.41 50.79%
EY 1.19 2.21 5.44 1.04 7.16 5.43 2.20 -33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.18 0.22 0.20 0.22 0.23 2.88%

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