[MPAY] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 12.73%
YoY- 102.77%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 17,982 18,250 13,653 14,633 16,514 12,390 5,988 20.10%
PBT -13,738 -9,368 276 -13,433 -5,974 -9,250 -9,494 6.34%
Tax -6 0 0 0 -48 -4 -56 -31.07%
NP -13,745 -9,368 276 -13,433 -6,022 -9,254 -9,550 6.25%
-
NP to SH -13,745 -9,369 372 -13,418 -5,909 -9,030 -9,524 6.30%
-
Tax Rate - - 0.00% - - - - -
Total Cost 31,727 27,618 13,377 28,066 22,537 21,645 15,538 12.62%
-
Net Worth 77,523 86,136 94,750 78,151 92,360 85,255 92,360 -2.87%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 77,523 86,136 94,750 78,151 92,360 85,255 92,360 -2.87%
NOSH 861,368 861,368 861,368 710,465 710,465 710,465 710,465 3.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -76.44% -51.33% 2.02% -91.80% -36.47% -74.69% -159.50% -
ROE -17.73% -10.88% 0.39% -17.17% -6.40% -10.59% -10.31% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.09 2.12 1.59 2.06 2.32 1.74 0.84 16.39%
EPS -1.60 -1.09 0.04 -1.89 -0.83 -1.31 -1.35 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.11 0.13 0.12 0.13 -5.94%
Adjusted Per Share Value based on latest NOSH - 861,368
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.74 1.77 1.32 1.42 1.60 1.20 0.58 20.08%
EPS -1.33 -0.91 0.04 -1.30 -0.57 -0.87 -0.92 6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0835 0.0918 0.0757 0.0895 0.0826 0.0895 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.11 0.095 0.24 0.145 0.095 0.155 0.245 -
P/RPS 5.27 4.48 15.14 7.04 4.09 8.89 29.07 -24.75%
P/EPS -6.89 -8.73 555.72 -7.68 -11.42 -12.19 -18.28 -15.00%
EY -14.51 -11.45 0.18 -13.03 -8.76 -8.20 -5.47 17.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.95 2.18 1.32 0.73 1.29 1.88 -6.95%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 26/11/21 23/11/20 26/11/19 26/11/18 27/11/17 -
Price 0.115 0.10 0.205 0.145 0.10 0.125 0.22 -
P/RPS 5.51 4.72 12.93 7.04 4.30 7.17 26.10 -22.82%
P/EPS -7.21 -9.19 474.68 -7.68 -12.02 -9.83 -16.41 -12.80%
EY -13.88 -10.88 0.21 -13.03 -8.32 -10.17 -6.09 14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.00 1.86 1.32 0.77 1.04 1.69 -4.52%

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