[MAYU] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -101.34%
YoY- -101.75%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
Revenue 105,137 189,470 119,782 77,866 74,461 155,858 127,928 -2.66%
PBT 17,421 25,160 10,574 5,030 7,747 29,899 19,091 -1.25%
Tax -2,055 -7,579 -6,575 -4,169 -894 -1,726 -1,066 9.46%
NP 15,366 17,581 3,999 861 6,853 28,173 18,025 -2.17%
-
NP to SH 14,325 14,537 800 -132 7,557 27,571 18,026 -3.11%
-
Tax Rate 11.80% 30.12% 62.18% 82.88% 11.54% 5.77% 5.58% -
Total Cost 89,771 171,889 115,783 77,005 67,608 127,685 109,903 -2.75%
-
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 - - - - - 3,246 82 -
Div Payout % - - - - - 11.78% 0.46% -
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 14.62% 9.28% 3.34% 1.11% 9.20% 18.08% 14.09% -
ROE 2.76% 3.89% 0.23% -0.04% 2.16% 10.91% 15.48% -
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 23.69 58.31 52.87 36.64 35.09 102.36 165.93 -23.53%
EPS 3.23 4.47 0.35 -0.06 3.56 18.11 23.38 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 2.13 0.11 -
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 - 213,766
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/03/18 31/03/17 CAGR
RPS 21.54 38.81 24.54 15.95 15.25 31.93 26.20 -2.66%
EPS 2.93 2.98 0.16 -0.03 1.55 5.65 3.69 -3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.02 -
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 1.39 0.44 0.61 1.31 1.27 0.85 0.74 9.07%
P/EPS 10.22 5.70 92.04 -772.86 12.50 4.78 5.22 9.70%
EY 9.78 17.54 1.09 -0.13 8.00 20.93 19.16 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 2.47 0.09 -
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 1.27 0.51 0.64 1.24 1.27 0.87 0.71 8.34%
P/EPS 9.29 6.71 96.29 -732.60 12.50 4.92 5.00 8.91%
EY 10.76 14.91 1.04 -0.14 8.00 20.35 19.98 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 2.40 0.09 -
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