[MPAY] YoY 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
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 15,896 17,982 18,432 13,376 12,204 16,432 14,440 1.48%
PBT -12,356 -13,738 -7,376 8,128 -20,936 -6,636 -9,628 3.90%
Tax 12 -6 0 0 0 0 0 -
NP -12,344 -13,745 -7,376 8,128 -20,936 -6,636 -9,628 3.89%
-
NP to SH -12,344 -13,745 -7,376 8,308 -20,756 -6,604 -9,508 4.09%
-
Tax Rate - - - 0.00% - - - -
Total Cost 28,240 31,727 25,808 5,248 33,140 23,068 24,068 2.48%
-
Net Worth 92,579 77,523 86,136 65,471 85,255 92,360 56,837 7.78%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 92,579 77,523 86,136 65,471 85,255 92,360 56,837 7.78%
NOSH 1,028,666 861,368 861,368 727,975 710,465 710,465 710,465 5.85%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -77.65% -76.44% -40.02% 60.77% -171.55% -40.38% -66.68% -
ROE -13.33% -17.73% -8.56% 12.69% -24.35% -7.15% -16.73% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.55 2.09 2.14 1.84 1.72 2.31 2.03 -4.06%
EPS -1.20 -1.60 -0.84 1.16 -2.92 -0.92 -1.36 -1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.09 0.12 0.13 0.08 1.82%
Adjusted Per Share Value based on latest NOSH - 727,975
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1.54 1.74 1.79 1.30 1.18 1.59 1.40 1.47%
EPS -1.20 -1.33 -0.71 0.80 -2.01 -0.64 -0.92 4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0751 0.0835 0.0634 0.0826 0.0895 0.0551 7.77%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.11 0.11 0.20 0.19 0.06 0.135 0.175 -
P/RPS 7.12 5.27 9.35 10.33 3.49 5.84 8.61 -2.87%
P/EPS -9.17 -6.89 -23.36 16.64 -2.05 -14.52 -13.08 -5.31%
EY -10.91 -14.51 -4.28 6.01 -48.69 -6.89 -7.65 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 2.00 2.11 0.50 1.04 2.19 -8.59%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/11/24 20/11/23 30/05/22 19/05/21 26/06/20 29/05/19 25/05/18 -
Price 0.10 0.115 0.14 0.18 0.085 0.105 0.18 -
P/RPS 6.47 5.51 6.54 9.79 4.95 4.54 8.86 -4.71%
P/EPS -8.33 -7.21 -16.35 15.76 -2.91 -11.30 -13.45 -7.09%
EY -12.00 -13.88 -6.12 6.34 -34.37 -8.85 -7.43 7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.28 1.40 2.00 0.71 0.81 2.25 -10.29%

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