[MPAY] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 40.06%
YoY- -127.08%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,846 13,376 13,024 14,633 12,950 12,204 18,022 -20.22%
PBT 302 8,128 -35,783 -13,433 -22,508 -20,936 -4,938 -
Tax 0 0 -471 0 0 0 -177 -
NP 302 8,128 -36,254 -13,433 -22,508 -20,936 -5,115 -
-
NP to SH 330 8,308 -36,242 -13,418 -22,388 -20,756 -5,059 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 12,544 5,248 49,278 28,066 35,458 33,140 23,137 -33.53%
-
Net Worth 79,596 65,471 57,237 78,151 78,151 85,255 85,255 -4.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 79,596 65,471 57,237 78,151 78,151 85,255 85,255 -4.47%
NOSH 795,968 727,975 715,465 710,465 710,465 710,465 710,465 7.87%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.35% 60.77% -278.36% -91.80% -173.81% -171.55% -28.38% -
ROE 0.41% 12.69% -63.32% -17.17% -28.65% -24.35% -5.93% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.61 1.84 1.82 2.06 1.82 1.72 2.54 -26.23%
EPS 0.04 1.16 -5.06 -1.89 -3.16 -2.92 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.08 0.11 0.11 0.12 0.12 -11.45%
Adjusted Per Share Value based on latest NOSH - 710,465
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.24 1.30 1.26 1.42 1.25 1.18 1.75 -20.53%
EPS 0.03 0.80 -3.51 -1.30 -2.17 -2.01 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0771 0.0634 0.0555 0.0757 0.0757 0.0826 0.0826 -4.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.24 0.19 0.15 0.145 0.085 0.06 0.10 -
P/RPS 14.87 10.33 8.24 7.04 4.66 3.49 3.94 142.60%
P/EPS 578.89 16.64 -2.96 -7.68 -2.70 -2.05 -14.04 -
EY 0.17 6.01 -33.77 -13.03 -37.07 -48.69 -7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.11 1.88 1.32 0.77 0.50 0.83 103.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 19/05/21 30/03/21 23/11/20 28/08/20 26/06/20 27/02/20 -
Price 0.245 0.18 0.205 0.145 0.17 0.085 0.095 -
P/RPS 15.18 9.79 11.26 7.04 9.33 4.95 3.75 154.21%
P/EPS 590.95 15.76 -4.05 -7.68 -5.39 -2.91 -13.34 -
EY 0.17 6.34 -24.71 -13.03 -18.54 -34.37 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.00 2.56 1.32 1.55 0.71 0.79 112.81%

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