[MPAY] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 104.93%
YoY- 103.51%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 23,342 22,172 21,158 19,894 12,289 12,971 13,316 45.33%
PBT -6,488 -4,093 -3,131 745 -25,501 -24,377 -28,704 -62.86%
Tax 511 511 511 511 -471 -471 -471 -
NP -5,977 -3,582 -2,620 1,256 -25,972 -24,848 -29,175 -65.21%
-
NP to SH -6,028 -3,575 -2,643 1,278 -25,899 -24,858 -29,138 -64.98%
-
Tax Rate - - - -68.59% - - - -
Total Cost 29,319 25,754 23,778 18,638 38,261 37,819 42,491 -21.89%
-
Net Worth 86,136 86,136 86,136 94,750 94,750 79,596 65,471 20.04%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 86,136 86,136 86,136 94,750 94,750 79,596 65,471 20.04%
NOSH 861,368 861,368 861,368 861,368 861,368 795,968 727,975 11.85%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -25.61% -16.16% -12.38% 6.31% -211.34% -191.57% -219.10% -
ROE -7.00% -4.15% -3.07% 1.35% -27.33% -31.23% -44.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.71 2.57 2.46 2.31 1.43 1.63 1.83 29.88%
EPS -0.70 -0.42 -0.31 0.15 -3.01 -3.12 -4.01 -68.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.10 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 861,368
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.26 2.15 2.05 1.93 1.19 1.26 1.29 45.27%
EPS -0.58 -0.35 -0.26 0.12 -2.51 -2.41 -2.82 -65.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0835 0.0835 0.0918 0.0918 0.0771 0.0634 20.13%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.095 0.11 0.20 0.205 0.24 0.24 0.19 -
P/RPS 3.51 4.27 8.14 8.88 16.82 14.73 10.38 -51.43%
P/EPS -13.57 -26.50 -65.18 138.17 -7.98 -7.68 -4.74 101.49%
EY -7.37 -3.77 -1.53 0.72 -12.53 -13.01 -21.08 -50.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.10 2.00 1.86 2.18 2.40 2.11 -41.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 24/02/22 26/11/21 27/09/21 19/05/21 -
Price 0.10 0.095 0.14 0.215 0.205 0.245 0.18 -
P/RPS 3.69 3.69 5.70 9.31 14.37 15.03 9.83 -47.93%
P/EPS -14.29 -22.89 -45.63 144.91 -6.82 -7.85 -4.49 116.21%
EY -7.00 -4.37 -2.19 0.69 -14.67 -12.75 -22.25 -53.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.40 1.95 1.86 2.45 2.00 -36.97%

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