[MAYU] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 84.91%
YoY- 364.32%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
Revenue 16,659 40,454 37,319 19,898 17,380 41,264 39,170 -15.70%
PBT -2,010 4,251 6,409 1,247 2,104 964 -17,653 -35.22%
Tax 187 -1,299 -2,075 -322 -98 -160 -371 -
NP -1,823 2,952 4,334 925 2,006 804 -18,024 -36.74%
-
NP to SH -1,995 2,181 3,162 681 2,131 825 -18,024 -35.59%
-
Tax Rate - 30.56% 32.38% 25.82% 4.66% 16.60% - -
Total Cost 18,482 37,502 32,985 18,973 15,374 40,460 57,194 -20.21%
-
Net Worth 496,960 363,954 354,247 350,135 348,013 341,405 351,592 7.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
Net Worth 496,960 363,954 354,247 350,135 348,013 341,405 351,592 7.16%
NOSH 443,715 368,205 214,912 212,203 212,203 213,318 213,318 15.76%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
NP Margin -10.94% 7.30% 11.61% 4.65% 11.54% 1.95% -46.01% -
ROE -0.40% 0.60% 0.89% 0.19% 0.61% 0.24% -5.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
RPS 3.75 12.45 17.80 9.38 8.19 19.46 18.49 -27.30%
EPS -0.58 0.67 1.51 0.32 1.02 0.39 -8.56 -41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.69 1.65 1.64 1.61 1.66 -7.56%
Adjusted Per Share Value based on latest NOSH - 214,912
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
RPS 3.45 8.38 7.73 4.12 3.60 8.55 8.12 -15.72%
EPS -0.41 0.45 0.66 0.14 0.44 0.17 -3.74 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.7543 0.7342 0.7257 0.7213 0.7076 0.7287 7.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 31/12/18 -
Price 0.305 0.295 0.40 0.445 0.43 0.795 0.62 -
P/RPS 8.12 2.37 2.25 4.75 5.25 4.09 3.35 19.36%
P/EPS -67.84 43.95 26.52 138.66 42.82 204.34 -7.29 56.18%
EY -1.47 2.28 3.77 0.72 2.34 0.49 -13.73 -36.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.24 0.27 0.26 0.49 0.37 -6.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/12/18 CAGR
Date 21/02/24 22/02/23 25/02/22 16/03/21 26/02/20 28/11/18 25/02/19 -
Price 0.295 0.345 0.375 0.555 0.445 0.75 0.73 -
P/RPS 7.86 2.77 2.11 5.92 5.43 3.85 3.95 14.74%
P/EPS -65.61 51.40 24.86 172.94 44.31 192.78 -8.58 50.17%
EY -1.52 1.95 4.02 0.58 2.26 0.52 -11.66 -33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.22 0.34 0.27 0.47 0.44 -9.98%

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