[MPAY] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -306.81%
YoY- 90.93%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 21,158 13,316 18,012 13,426 10,371 6,332 6,629 21.32%
PBT -3,131 -28,704 -8,511 -7,427 -6,865 -5,873 -12,692 -20.79%
Tax 511 -471 -177 -143 377 677 -39 -
NP -2,620 -29,175 -8,688 -7,570 -6,488 -5,196 -12,731 -23.15%
-
NP to SH -2,643 -29,138 -8,596 -7,245 -6,381 -5,198 -12,734 -23.04%
-
Tax Rate - - - - - - - -
Total Cost 23,778 42,491 26,700 20,996 16,859 11,528 19,360 3.48%
-
Net Worth 86,136 65,471 85,255 92,360 56,837 99,465 106,569 -3.48%
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 99,465 106,569 -3.48%
NOSH 861,368 727,975 710,465 710,465 710,465 710,465 710,465 3.26%
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 -12.38% -219.10% -48.23% -56.38% -62.56% -82.06% -192.05% -
ROE -3.07% -44.50% -10.08% -7.84% -11.23% -5.23% -11.95% -
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 2.46 1.83 2.54 1.89 1.46 0.89 0.93 17.59%
EPS -0.31 -4.01 -1.21 -1.02 -0.90 -0.73 -1.79 -25.33%
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 - 861,368
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.05 1.29 1.75 1.30 1.00 0.61 0.64 21.40%
EPS -0.26 -2.82 -0.83 -0.70 -0.62 -0.50 -1.23 -22.80%
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 0.1033 -3.48%
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 8.14 10.38 2.37 7.14 11.99 26.93 25.19 -17.15%
P/EPS -65.18 -4.74 -4.96 -13.24 -19.48 -32.80 -13.11 30.62%
EY -1.53 -21.08 -20.17 -7.55 -5.13 -3.05 -7.63 -23.48%
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 5.70 9.83 3.35 5.56 12.33 25.25 21.44 -19.80%
P/EPS -45.63 -4.49 -7.03 -10.30 -20.04 -30.75 -11.16 26.44%
EY -2.19 -22.25 -14.23 -9.71 -4.99 -3.25 -8.96 -20.91%
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