[MAYU] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -28.33%
YoY- -41.9%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 168,857 189,470 164,035 153,244 150,109 119,782 100,166 41.59%
PBT 19,158 25,160 9,482 12,247 14,405 10,574 15,171 16.81%
Tax -6,278 -7,579 -6,033 -6,614 -7,390 -6,575 -7,177 -8.52%
NP 12,880 17,581 3,449 5,633 7,015 3,999 7,994 37.39%
-
NP to SH 10,836 14,537 1,044 2,482 3,463 800 5,054 66.19%
-
Tax Rate 32.77% 30.12% 63.63% 54.01% 51.30% 62.18% 47.31% -
Total Cost 155,977 171,889 160,586 147,611 143,094 115,783 92,172 41.96%
-
Net Worth 505,834 373,703 363,954 363,954 360,974 353,447 359,464 25.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 505,834 373,703 363,954 363,954 360,974 353,447 359,464 25.54%
NOSH 443,715 368,205 368,205 368,205 251,248 234,968 223,889 57.71%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.63% 9.28% 2.10% 3.68% 4.67% 3.34% 7.98% -
ROE 2.14% 3.89% 0.29% 0.68% 0.96% 0.23% 1.41% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 38.06 58.31 50.48 47.16 64.87 52.87 46.81 -12.87%
EPS 2.44 4.47 0.32 0.76 1.50 0.35 2.36 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.15 1.12 1.12 1.56 1.56 1.68 -22.76%
Adjusted Per Share Value based on latest NOSH - 368,205
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.00 39.27 34.00 31.76 31.11 24.83 20.76 41.60%
EPS 2.25 3.01 0.22 0.51 0.72 0.17 1.05 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0484 0.7745 0.7543 0.7543 0.7481 0.7325 0.745 25.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.32 0.255 0.30 0.295 0.31 0.325 0.35 -
P/RPS 0.84 0.44 0.59 0.63 0.48 0.61 0.75 7.84%
P/EPS 13.10 5.70 93.38 38.62 20.71 92.04 14.82 -7.88%
EY 7.63 17.54 1.07 2.59 4.83 1.09 6.75 8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.27 0.26 0.20 0.21 0.21 21.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 25/05/23 22/02/23 24/11/22 30/08/22 26/05/22 -
Price 0.34 0.30 0.27 0.345 0.275 0.34 0.33 -
P/RPS 0.89 0.51 0.53 0.73 0.42 0.64 0.70 17.34%
P/EPS 13.92 6.71 84.04 45.17 18.38 96.29 13.97 -0.23%
EY 7.18 14.91 1.19 2.21 5.44 1.04 7.16 0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.24 0.31 0.18 0.22 0.20 31.00%

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