[MAYU] YoY Quarter Result on 30-Jun-2022 [#4]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -395.49%
YoY- -223.78%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
Revenue 25,143 63,434 37,999 18,383 27,182 42,491 47,295 -8.34%
PBT 9,675 12,299 -3,379 1,218 8,385 12,735 11,262 -2.07%
Tax 269 -3,874 -2,328 -2,930 -355 -310 -362 -
NP 9,944 8,425 -5,707 -1,712 8,030 12,425 10,900 -1.25%
-
NP to SH 9,709 7,338 -6,155 -1,901 8,094 11,823 10,901 -1.58%
-
Tax Rate -2.78% 31.50% - 240.56% 4.23% 2.43% 3.21% -
Total Cost 15,199 55,009 43,706 20,095 19,152 30,066 36,395 -11.34%
-
Net Worth 519,145 373,703 353,447 350,684 350,135 252,757 116,420 22.88%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
Div - - - - - 3,045 - -
Div Payout % - - - - - 25.76% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
Net Worth 519,145 373,703 353,447 350,684 350,135 252,757 116,420 22.88%
NOSH 443,715 368,205 234,968 213,766 212,203 208,318 77,099 27.28%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
NP Margin 39.55% 13.28% -15.02% -9.31% 29.54% 29.24% 23.05% -
ROE 1.87% 1.96% -1.74% -0.54% 2.31% 4.68% 9.36% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
RPS 5.67 19.52 16.77 8.65 12.81 27.91 61.34 -27.98%
EPS 2.19 2.26 -2.72 -0.89 3.81 5.74 16.02 -23.98%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.17 1.15 1.56 1.65 1.65 1.66 1.51 -3.45%
Adjusted Per Share Value based on latest NOSH - 234,968
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
RPS 5.15 12.99 7.78 3.77 5.57 8.70 9.69 -8.34%
EPS 1.99 1.50 -1.26 -0.39 1.66 2.42 2.23 -1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS 1.0634 0.7655 0.724 0.7183 0.7172 0.5178 0.2385 22.88%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/03/18 31/03/17 -
Price 0.33 0.255 0.325 0.48 0.445 0.865 1.22 -
P/RPS 5.82 1.31 1.94 5.55 3.47 3.10 1.99 15.94%
P/EPS 15.08 11.29 -11.96 -53.67 11.67 11.14 8.63 7.99%
EY 6.63 8.86 -8.36 -1.86 8.57 8.98 11.59 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 0.28 0.22 0.21 0.29 0.27 0.52 0.81 -13.62%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
Date 30/08/24 29/08/23 30/08/22 30/09/21 28/08/20 31/05/18 31/05/17 -
Price 0.30 0.30 0.34 0.455 0.445 0.89 1.17 -
P/RPS 5.29 1.54 2.03 5.26 3.47 3.19 1.91 15.07%
P/EPS 13.71 13.29 -12.52 -50.87 11.67 11.46 8.28 7.19%
EY 7.29 7.53 -7.99 -1.97 8.57 8.72 12.08 -6.72%
DY 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 0.26 0.26 0.22 0.28 0.27 0.54 0.77 -13.89%

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