[MPAY] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.61%
YoY- -92.02%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,971 13,316 13,023 16,610 17,880 18,012 19,069 -22.67%
PBT -24,377 -28,704 -35,970 -10,719 -11,610 -8,511 -4,936 190.28%
Tax -471 -471 -471 -141 -177 -177 -177 92.14%
NP -24,848 -29,175 -36,441 -10,860 -11,787 -8,688 -5,113 187.18%
-
NP to SH -24,858 -29,138 -36,404 -10,853 -11,747 -8,596 -5,058 189.34%
-
Tax Rate - - - - - - - -
Total Cost 37,819 42,491 49,464 27,470 29,667 26,700 24,182 34.77%
-
Net Worth 79,596 65,471 57,237 78,151 78,151 85,255 85,255 -4.47%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 79,596 65,471 57,237 78,151 78,151 85,255 85,255 -4.47%
NOSH 795,968 727,975 715,465 710,465 710,465 710,465 710,465 7.87%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -191.57% -219.10% -279.82% -65.38% -65.92% -48.23% -26.81% -
ROE -31.23% -44.50% -63.60% -13.89% -15.03% -10.08% -5.93% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.63 1.83 1.82 2.34 2.52 2.54 2.68 -28.23%
EPS -3.12 -4.01 -5.09 -1.53 -1.65 -1.21 -0.71 168.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.08 0.11 0.11 0.12 0.12 -11.45%
Adjusted Per Share Value based on latest NOSH - 710,465
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.26 1.29 1.26 1.61 1.73 1.75 1.85 -22.60%
EPS -2.41 -2.82 -3.53 -1.05 -1.14 -0.83 -0.49 189.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0771 0.0634 0.0555 0.0757 0.0757 0.0826 0.0826 -4.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.24 0.19 0.15 0.145 0.085 0.06 0.10 -
P/RPS 14.73 10.38 8.24 6.20 3.38 2.37 3.73 150.04%
P/EPS -7.68 -4.74 -2.95 -9.49 -5.14 -4.96 -14.05 -33.17%
EY -13.01 -21.08 -33.92 -10.54 -19.45 -20.17 -7.12 49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.11 1.88 1.32 0.77 0.50 0.83 103.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/09/21 19/05/21 30/03/21 23/11/20 28/08/20 26/06/20 27/02/20 -
Price 0.245 0.18 0.205 0.145 0.17 0.085 0.095 -
P/RPS 15.03 9.83 11.26 6.20 6.75 3.35 3.54 162.43%
P/EPS -7.85 -4.49 -4.03 -9.49 -10.28 -7.03 -13.34 -29.80%
EY -12.75 -22.25 -24.82 -10.54 -9.73 -14.23 -7.49 42.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.00 2.56 1.32 1.55 0.71 0.79 112.81%

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