[MPAY] YoY Annualized 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- 243.55%
YoY- 103.53%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized 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 19,894 13,024 18,022 12,106 8,184 6,097 8,743 14.67%
PBT 745 -35,783 -4,938 -8,371 -6,782 -4,927 -10,913 -
Tax 511 -471 -177 -143 358 499 -140 -
NP 1,256 -36,254 -5,115 -8,514 -6,424 -4,428 -11,053 -
-
NP to SH 1,278 -36,242 -5,059 -8,312 -6,347 -4,428 -11,050 -
-
Tax Rate -68.59% - - - - - - -
Total Cost 18,638 49,278 23,137 20,620 14,608 10,525 19,796 -0.99%
-
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 6.31% -278.36% -28.38% -70.33% -78.49% -72.63% -126.42% -
ROE 1.35% -63.32% -5.93% -9.00% -6.87% -4.45% -10.37% -
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 2.31 1.82 2.54 1.70 1.15 0.86 1.23 11.06%
EPS 0.15 -5.06 -0.71 -1.17 -0.89 -0.62 -1.54 -
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 1.93 1.26 1.75 1.17 0.79 0.59 0.85 14.63%
EPS 0.12 -3.51 -0.49 -0.81 -0.61 -0.43 -1.07 -
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 8.88 8.24 3.94 5.87 19.10 19.23 23.16 -14.75%
P/EPS 138.17 -2.96 -14.04 -8.55 -24.63 -26.47 -18.32 -
EY 0.72 -33.77 -7.12 -11.70 -4.06 -3.78 -5.46 -
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 9.09 11.26 3.75 7.63 17.80 25.05 17.88 -10.65%
P/EPS 141.54 -4.05 -13.34 -11.11 -22.95 -34.50 -14.15 -
EY 0.71 -24.71 -7.50 -9.00 -4.36 -2.90 -7.07 -
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