[MPAY] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 4,183 4,987 4,093 4,608 9,654 3,817 3,079 22.60% QoQ % -16.12% 21.84% -11.18% -52.27% 152.92% 23.97% - Horiz. % 135.86% 161.97% 132.93% 149.66% 313.54% 123.97% 100.00%
PBT -2,682 -2,339 -2,843 -1,844 538 56 -1,881 26.60% QoQ % -14.66% 17.73% -54.18% -442.75% 860.71% 102.98% - Horiz. % 142.58% 124.35% 151.14% 98.03% -28.60% -2.98% 100.00%
Tax -16 0 0 0 511 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -3.13% 0.00% 0.00% 0.00% 100.00% - -
NP -2,698 -2,339 -2,843 -1,844 1,049 56 -1,881 27.10% QoQ % -15.35% 17.73% -54.18% -275.79% 1,773.21% 102.98% - Horiz. % 143.43% 124.35% 151.14% 98.03% -55.77% -2.98% 100.00%
NP to SH -2,750 -2,339 -2,844 -1,844 999 114 -1,912 27.33% QoQ % -17.57% 17.76% -54.23% -284.58% 776.32% 105.96% - Horiz. % 143.83% 122.33% 148.74% 96.44% -52.25% -5.96% 100.00%
Tax Rate - % - % - % - % -94.98 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 6,881 7,326 6,936 6,452 8,605 3,761 4,960 24.31% QoQ % -6.07% 5.62% 7.50% -25.02% 128.80% -24.17% - Horiz. % 138.73% 147.70% 139.84% 130.08% 173.49% 75.83% 100.00%
Net Worth 86,136 86,136 86,136 86,136 94,750 94,750 79,596 5.39% QoQ % 0.00% 0.00% 0.00% -9.09% 0.00% 19.04% - Horiz. % 108.22% 108.22% 108.22% 108.22% 119.04% 119.04% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 86,136 86,136 86,136 86,136 94,750 94,750 79,596 5.39% QoQ % 0.00% 0.00% 0.00% -9.09% 0.00% 19.04% - Horiz. % 108.22% 108.22% 108.22% 108.22% 119.04% 119.04% 100.00%
NOSH 861,368 861,368 861,368 861,368 861,368 861,368 795,968 5.39% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.22% - Horiz. % 108.22% 108.22% 108.22% 108.22% 108.22% 108.22% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -64.50 % -46.90 % -69.46 % -40.02 % 10.87 % 1.47 % -61.09 % 3.68% QoQ % -37.53% 32.48% -73.56% -468.17% 639.46% 102.41% - Horiz. % 105.58% 76.77% 113.70% 65.51% -17.79% -2.41% 100.00%
ROE -3.19 % -2.72 % -3.30 % -2.14 % 1.05 % 0.12 % -2.40 % 20.83% QoQ % -17.28% 17.58% -54.21% -303.81% 775.00% 105.00% - Horiz. % 132.92% 113.33% 137.50% 89.17% -43.75% -5.00% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.49 0.58 0.48 0.53 1.12 0.44 0.39 16.39% QoQ % -15.52% 20.83% -9.43% -52.68% 154.55% 12.82% - Horiz. % 125.64% 148.72% 123.08% 135.90% 287.18% 112.82% 100.00%
EPS -0.32 -0.27 -0.33 -0.21 0.12 0.01 -0.24 21.08% QoQ % -18.52% 18.18% -57.14% -275.00% 1,100.00% 104.17% - Horiz. % 133.33% 112.50% 137.50% 87.50% -50.00% -4.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1000 0.1000 0.1100 0.1100 0.1000 - QoQ % 0.00% 0.00% 0.00% -9.09% 0.00% 10.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 866,368 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.48 0.58 0.47 0.53 1.11 0.44 0.36 21.08% QoQ % -17.24% 23.40% -11.32% -52.25% 152.27% 22.22% - Horiz. % 133.33% 161.11% 130.56% 147.22% 308.33% 122.22% 100.00%
EPS -0.32 -0.27 -0.33 -0.21 0.12 0.01 -0.22 28.29% QoQ % -18.52% 18.18% -57.14% -275.00% 1,100.00% 104.55% - Horiz. % 145.45% 122.73% 150.00% 95.45% -54.55% -4.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0994 0.0994 0.0994 0.0994 0.1094 0.1094 0.0919 5.35% QoQ % 0.00% 0.00% 0.00% -9.14% 0.00% 19.04% - Horiz. % 108.16% 108.16% 108.16% 108.16% 119.04% 119.04% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.1200 0.0950 0.1100 0.2000 0.2050 0.2400 0.2400 -
P/RPS 24.71 16.41 23.15 37.39 18.29 54.16 62.04 -45.78% QoQ % 50.58% -29.11% -38.09% 104.43% -66.23% -12.70% - Horiz. % 39.83% 26.45% 37.31% 60.27% 29.48% 87.30% 100.00%
P/EPS -37.59 -34.99 -33.32 -93.42 176.76 1,813.41 -99.91 -47.79% QoQ % -7.43% -5.01% 64.33% -152.85% -90.25% 1,915.04% - Horiz. % 37.62% 35.02% 33.35% 93.50% -176.92% -1,815.04% 100.00%
EY -2.66 -2.86 -3.00 -1.07 0.57 0.06 -1.00 91.64% QoQ % 6.99% 4.67% -180.37% -287.72% 850.00% 106.00% - Horiz. % 266.00% 286.00% 300.00% 107.00% -57.00% -6.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.20 0.95 1.10 2.00 1.86 2.18 2.40 -36.92% QoQ % 26.32% -13.64% -45.00% 7.53% -14.68% -9.17% - Horiz. % 50.00% 39.58% 45.83% 83.33% 77.50% 90.83% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 30/05/22 24/02/22 - 27/09/21 -
Price 0.1250 0.1000 0.0950 0.1400 0.2100 0.2050 0.2450 -
P/RPS 25.74 17.27 19.99 26.17 18.74 46.26 63.34 -45.05% QoQ % 49.04% -13.61% -23.61% 39.65% -59.49% -26.97% - Horiz. % 40.64% 27.27% 31.56% 41.32% 29.59% 73.03% 100.00%
P/EPS -39.15 -36.83 -28.77 -65.40 181.07 1,548.95 -101.99 -47.09% QoQ % -6.30% -28.02% 56.01% -136.12% -88.31% 1,618.73% - Horiz. % 38.39% 36.11% 28.21% 64.12% -177.54% -1,518.73% 100.00%
EY -2.55 -2.72 -3.48 -1.53 0.55 0.06 -0.98 88.85% QoQ % 6.25% 21.84% -127.45% -378.18% 816.67% 106.12% - Horiz. % 260.20% 277.55% 355.10% 156.12% -56.12% -6.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.25 1.00 0.95 1.40 1.91 1.86 2.45 -36.07% QoQ % 25.00% 5.26% -32.14% -26.70% 2.69% -24.08% - Horiz. % 51.02% 40.82% 38.78% 57.14% 77.96% 75.92% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment