[MPAY] QoQ TTM 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- 19.96%
YoY- -238.97%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 19,894 12,289 12,971 13,316 13,023 16,610 17,880 7.35%
PBT 745 -25,501 -24,377 -28,704 -35,970 -10,719 -11,610 -
Tax 511 -471 -471 -471 -471 -141 -177 -
NP 1,256 -25,972 -24,848 -29,175 -36,441 -10,860 -11,787 -
-
NP to SH 1,278 -25,899 -24,858 -29,138 -36,404 -10,853 -11,747 -
-
Tax Rate -68.59% - - - - - - -
Total Cost 18,638 38,261 37,819 42,491 49,464 27,470 29,667 -26.58%
-
Net Worth 94,750 94,750 79,596 65,471 57,237 78,151 78,151 13.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 94,750 94,750 79,596 65,471 57,237 78,151 78,151 13.66%
NOSH 861,368 861,368 795,968 727,975 715,465 710,465 710,465 13.66%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.31% -211.34% -191.57% -219.10% -279.82% -65.38% -65.92% -
ROE 1.35% -27.33% -31.23% -44.50% -63.60% -13.89% -15.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.31 1.43 1.63 1.83 1.82 2.34 2.52 -5.62%
EPS 0.15 -3.01 -3.12 -4.01 -5.09 -1.53 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.09 0.08 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 727,975
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.11 1.31 1.38 1.41 1.38 1.76 1.90 7.21%
EPS 0.14 -2.75 -2.64 -3.10 -3.87 -1.15 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1007 0.0846 0.0695 0.0608 0.083 0.083 13.71%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.205 0.24 0.24 0.19 0.15 0.145 0.085 -
P/RPS 8.88 16.82 14.73 10.38 8.24 6.20 3.38 90.06%
P/EPS 138.17 -7.98 -7.68 -4.74 -2.95 -9.49 -5.14 -
EY 0.72 -12.53 -13.01 -21.08 -33.92 -10.54 -19.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.18 2.40 2.11 1.88 1.32 0.77 79.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 27/09/21 19/05/21 30/03/21 23/11/20 28/08/20 -
Price 0.215 0.205 0.245 0.18 0.205 0.145 0.17 -
P/RPS 9.31 14.37 15.03 9.83 11.26 6.20 6.75 23.83%
P/EPS 144.91 -6.82 -7.85 -4.49 -4.03 -9.49 -10.28 -
EY 0.69 -14.67 -12.75 -22.25 -24.82 -10.54 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.86 2.45 2.00 2.56 1.32 1.55 16.48%

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