[MPAY] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 122.92%
YoY- 140.03%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 19,894 13,653 12,846 13,376 13,024 14,633 12,950 33.03%
PBT 745 276 302 8,128 -35,783 -13,433 -22,508 -
Tax 511 0 0 0 -471 0 0 -
NP 1,256 276 302 8,128 -36,254 -13,433 -22,508 -
-
NP to SH 1,278 372 330 8,308 -36,242 -13,418 -22,388 -
-
Tax Rate -68.59% 0.00% 0.00% 0.00% - - - -
Total Cost 18,638 13,377 12,544 5,248 49,278 28,066 35,458 -34.79%
-
Net Worth 94,750 94,750 79,596 65,471 57,237 78,151 78,151 13.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 94,750 94,750 79,596 65,471 57,237 78,151 78,151 13.66%
NOSH 861,368 861,368 795,968 727,975 715,465 710,465 710,465 13.66%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.31% 2.02% 2.35% 60.77% -278.36% -91.80% -173.81% -
ROE 1.35% 0.39% 0.41% 12.69% -63.32% -17.17% -28.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.31 1.59 1.61 1.84 1.82 2.06 1.82 17.17%
EPS 0.15 0.04 0.04 1.16 -5.06 -1.89 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.09 0.08 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 727,975
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.93 1.32 1.24 1.30 1.26 1.42 1.25 33.48%
EPS 0.12 0.04 0.03 0.80 -3.51 -1.30 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.0918 0.0771 0.0634 0.0555 0.0757 0.0757 13.67%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.205 0.24 0.24 0.19 0.15 0.145 0.085 -
P/RPS 8.88 15.14 14.87 10.33 8.24 7.04 4.66 53.52%
P/EPS 138.17 555.72 578.89 16.64 -2.96 -7.68 -2.70 -
EY 0.72 0.18 0.17 6.01 -33.77 -13.03 -37.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.18 2.40 2.11 1.88 1.32 0.77 79.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 27/09/21 19/05/21 30/03/21 23/11/20 28/08/20 -
Price 0.21 0.205 0.245 0.18 0.205 0.145 0.17 -
P/RPS 9.09 12.93 15.18 9.79 11.26 7.04 9.33 -1.71%
P/EPS 141.54 474.68 590.95 15.76 -4.05 -7.68 -5.39 -
EY 0.71 0.21 0.17 6.34 -24.71 -13.03 -18.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.86 2.45 2.00 2.56 1.32 1.55 14.89%

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