[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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 18,432 13,376 12,204 16,432 14,440 5,692 4,752 25.33%
PBT -7,376 8,128 -20,936 -6,636 -9,628 -9,296 5,512 -
Tax 0 0 0 0 0 -76 -11,812 -
NP -7,376 8,128 -20,936 -6,636 -9,628 -9,372 -6,300 2.66%
-
NP to SH -7,376 8,308 -20,756 -6,604 -9,508 -9,372 -6,300 2.66%
-
Tax Rate - 0.00% - - - - 214.30% -
Total Cost 25,808 5,248 33,140 23,068 24,068 15,064 11,052 15.17%
-
Net Worth 86,136 65,471 85,255 92,360 56,837 99,465 107,386 -3.60%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 86,136 65,471 85,255 92,360 56,837 99,465 107,386 -3.60%
NOSH 861,368 727,975 710,465 710,465 710,465 710,465 715,909 3.12%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -40.02% 60.77% -171.55% -40.38% -66.68% -164.65% -132.58% -
ROE -8.56% 12.69% -24.35% -7.15% -16.73% -9.42% -5.87% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.14 1.84 1.72 2.31 2.03 0.80 0.66 21.64%
EPS -0.84 1.16 -2.92 -0.92 -1.36 -1.32 -0.88 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.12 0.13 0.08 0.14 0.15 -6.53%
Adjusted Per Share Value based on latest NOSH - 727,975
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.79 1.30 1.18 1.59 1.40 0.55 0.46 25.40%
EPS -0.71 0.80 -2.01 -0.64 -0.92 -0.91 -0.61 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0634 0.0826 0.0895 0.0551 0.0964 0.104 -3.59%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.20 0.19 0.06 0.135 0.175 0.24 0.235 -
P/RPS 9.35 10.33 3.49 5.84 8.61 29.96 35.40 -19.89%
P/EPS -23.36 16.64 -2.05 -14.52 -13.08 -18.19 -26.70 -2.20%
EY -4.28 6.01 -48.69 -6.89 -7.65 -5.50 -3.74 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.11 0.50 1.04 2.19 1.71 1.57 4.11%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 19/05/21 26/06/20 29/05/19 25/05/18 29/05/17 27/05/16 -
Price 0.14 0.18 0.085 0.105 0.18 0.225 0.20 -
P/RPS 6.54 9.79 4.95 4.54 8.86 28.08 30.13 -22.46%
P/EPS -16.35 15.76 -2.91 -11.30 -13.45 -17.06 -22.73 -5.34%
EY -6.12 6.34 -34.37 -8.85 -7.43 -5.86 -4.40 5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.00 0.71 0.81 2.25 1.61 1.33 0.85%

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