[MPAY] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -35.26%
YoY- 85.62%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 22,172 12,971 17,880 13,989 11,757 6,242 5,687 25.44%
PBT -4,093 -24,377 -11,610 -8,747 -6,586 -6,768 -13,964 -18.48%
Tax 511 -471 -177 -143 400 333 166 20.60%
NP -3,582 -24,848 -11,787 -8,890 -6,186 -6,435 -13,798 -20.12%
-
NP to SH -3,575 -24,858 -11,747 -8,534 -6,043 -6,437 -13,800 -20.14%
-
Tax Rate - - - - - - - -
Total Cost 25,754 37,819 29,667 22,879 17,943 12,677 19,485 4.75%
-
Net Worth 86,136 79,596 78,151 92,360 56,837 99,465 99,465 -2.36%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 86,136 79,596 78,151 92,360 56,837 99,465 99,465 -2.36%
NOSH 861,368 795,968 710,465 710,465 710,465 710,466 710,465 3.26%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -16.16% -191.57% -65.92% -63.55% -52.62% -103.09% -242.62% -
ROE -4.15% -31.23% -15.03% -9.24% -10.63% -6.47% -13.87% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2.57 1.63 2.52 1.97 1.65 0.88 0.80 21.46%
EPS -0.42 -3.12 -1.65 -1.20 -0.85 -0.91 -1.94 -22.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.13 0.08 0.14 0.14 -5.45%
Adjusted Per Share Value based on latest NOSH - 861,368
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2.15 1.26 1.73 1.36 1.14 0.60 0.55 25.49%
EPS -0.35 -2.41 -1.14 -0.83 -0.59 -0.62 -1.34 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0771 0.0757 0.0895 0.0551 0.0964 0.0964 -2.36%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.11 0.24 0.085 0.10 0.16 0.24 0.19 -
P/RPS 4.27 14.73 3.38 5.08 9.67 27.32 23.74 -24.85%
P/EPS -26.50 -7.68 -5.14 -8.33 -18.81 -26.49 -9.78 18.06%
EY -3.77 -13.01 -19.45 -12.01 -5.32 -3.78 -10.22 -15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.40 0.77 0.77 2.00 1.71 1.36 -3.47%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 27/09/21 28/08/20 27/08/19 27/08/18 28/08/17 26/08/16 -
Price 0.095 0.245 0.17 0.10 0.16 0.26 0.18 -
P/RPS 3.69 15.03 6.75 5.08 9.67 29.59 22.49 -25.99%
P/EPS -22.89 -7.85 -10.28 -8.33 -18.81 -28.70 -9.27 16.25%
EY -4.37 -12.75 -9.73 -12.01 -5.32 -3.48 -10.79 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 2.45 1.55 0.77 2.00 1.86 1.29 -4.96%

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