[MAYU] QoQ TTM Result on 31-Dec-2020 [#2]

Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -16.91%
YoY- -69.93%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 84,876 77,866 86,665 69,502 66,984 74,461 69,591 14.13%
PBT 8,904 5,030 12,197 7,997 8,854 7,747 -501 -
Tax -5,284 -4,169 -1,594 -1,051 -827 -894 -717 278.24%
NP 3,620 861 10,603 6,946 8,027 6,853 -1,218 -
-
NP to SH 1,791 -132 9,863 7,124 8,574 7,557 -461 -
-
Tax Rate 59.34% 82.88% 13.07% 13.14% 9.34% 11.54% - -
Total Cost 81,256 77,005 76,062 62,556 58,957 67,608 70,809 9.59%
-
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 4.27% 1.11% 12.23% 9.99% 11.98% 9.20% -1.75% -
ROE 0.51% -0.04% 2.80% 2.03% 2.45% 2.16% -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 40.70 36.64 40.81 32.75 31.57 35.09 32.79 15.48%
EPS 0.86 -0.06 4.64 3.36 4.04 3.56 -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 17.39 15.95 17.75 14.24 13.72 15.25 14.26 14.13%
EPS 0.37 -0.03 2.02 1.46 1.76 1.55 -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 1.12 1.31 1.37 1.36 1.41 1.27 1.36 -12.13%
P/EPS 52.98 -772.86 12.06 13.26 11.01 12.50 -204.84 -
EY 1.89 -0.13 8.29 7.54 9.08 8.00 -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 0.96 1.24 1.23 1.69 1.41 1.27 1.36 -20.70%
P/EPS 45.41 -732.60 10.77 16.53 11.01 12.50 -204.84 -
EY 2.20 -0.14 9.29 6.05 9.08 8.00 -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