[MPAY] YoY Quarter 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- 776.32%
YoY- 103.82%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 9,654 2,049 5,636 2,813 3,693 2,150 1,803 32.23%
PBT 538 -25,708 -457 -1,238 340 -716 -2,065 -
Tax 511 -471 -141 -140 400 736 271 11.13%
NP 1,049 -26,179 -598 -1,378 740 20 -1,794 -
-
NP to SH 999 -26,178 -627 -1,221 797 18 -1,791 -
-
Tax Rate -94.98% - - - -117.65% - - -
Total Cost 8,605 28,228 6,234 4,191 2,953 2,130 3,597 15.63%
-
Net Worth 94,750 57,237 85,255 92,360 92,360 99,465 106,569 -1.93%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 94,750 57,237 85,255 92,360 92,360 99,465 106,569 -1.93%
NOSH 861,368 715,465 710,465 710,465 710,465 710,465 710,465 3.25%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.87% -1,277.65% -10.61% -48.99% 20.04% 0.93% -99.50% -
ROE 1.05% -45.74% -0.74% -1.32% 0.86% 0.02% -1.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 1.12 0.29 0.79 0.40 0.52 0.30 0.25 28.36%
EPS 0.12 -3.65 -0.09 -0.17 0.11 0.00 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.08 0.12 0.13 0.13 0.14 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 861,368
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.94 0.20 0.55 0.27 0.36 0.21 0.17 32.94%
EPS 0.10 -2.54 -0.06 -0.12 0.08 0.00 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.0555 0.0826 0.0895 0.0895 0.0964 0.1033 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.205 0.15 0.10 0.10 0.22 0.165 0.285 -
P/RPS 18.29 52.38 12.61 25.26 42.32 54.52 112.30 -26.08%
P/EPS 176.76 -4.10 -113.31 -58.19 196.11 6,512.60 -113.06 -
EY 0.57 -24.39 -0.88 -1.72 0.51 0.02 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.88 0.83 0.77 1.69 1.18 1.90 -0.35%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 30/03/21 27/02/20 26/02/19 26/02/18 27/02/17 29/02/16 -
Price 0.21 0.205 0.095 0.13 0.205 0.215 0.22 -
P/RPS 18.74 71.58 11.98 32.83 39.44 71.05 86.69 -22.51%
P/EPS 181.07 -5.60 -107.65 -75.64 182.74 8,486.12 -87.27 -
EY 0.55 -17.85 -0.93 -1.32 0.55 0.01 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.56 0.79 1.00 1.58 1.54 1.47 4.45%

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