[MPAY] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -96.03%
YoY- 101.47%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 17,402 12,846 12,950 15,328 11,562 6,060 5,772 20.18%
PBT -9,374 302 -22,508 -9,538 -8,392 -8,784 -5,154 10.47%
Tax 0 0 0 0 0 -84 -22 -
NP -9,374 302 -22,508 -9,538 -8,392 -8,868 -5,176 10.39%
-
NP to SH -9,376 330 -22,388 -9,384 -8,258 -8,866 -5,178 10.39%
-
Tax Rate - 0.00% - - - - - -
Total Cost 26,776 12,544 35,458 24,866 19,954 14,928 10,948 16.06%
-
Net Worth 86,136 79,596 78,151 92,360 56,837 99,465 99,465 -2.36%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 86,136 79,596 78,151 92,360 56,837 99,465 99,465 -2.36%
NOSH 861,368 795,968 710,465 710,465 710,465 710,465 710,465 3.26%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -53.87% 2.35% -173.81% -62.23% -72.58% -146.34% -89.67% -
ROE -10.89% 0.41% -28.65% -10.16% -14.53% -8.91% -5.21% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2.02 1.61 1.82 2.16 1.63 0.85 0.81 16.44%
EPS -1.08 0.04 -3.16 -1.32 -1.18 -1.24 -0.72 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.13 0.08 0.14 0.14 -5.45%
Adjusted Per Share Value based on latest NOSH - 795,968
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.69 1.24 1.25 1.49 1.12 0.59 0.56 20.20%
EPS -0.91 0.03 -2.17 -0.91 -0.80 -0.86 -0.50 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0771 0.0757 0.0895 0.0551 0.0964 0.0964 -2.36%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.11 0.24 0.085 0.10 0.16 0.24 0.19 -
P/RPS 5.44 14.87 4.66 4.64 9.83 28.14 23.39 -21.57%
P/EPS -10.11 578.89 -2.70 -7.57 -13.77 -19.23 -26.07 -14.59%
EY -9.90 0.17 -37.07 -13.21 -7.26 -5.20 -3.84 17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.40 0.77 0.77 2.00 1.71 1.36 -3.47%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 27/09/21 28/08/20 27/08/19 27/08/18 28/08/17 26/08/16 -
Price 0.095 0.245 0.17 0.10 0.16 0.26 0.18 -
P/RPS 4.70 15.18 9.33 4.64 9.83 30.48 22.16 -22.76%
P/EPS -8.73 590.95 -5.39 -7.57 -13.77 -20.83 -24.70 -15.90%
EY -11.46 0.17 -18.54 -13.21 -7.26 -4.80 -4.05 18.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 2.45 1.55 0.77 2.00 1.86 1.29 -4.96%

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