[MPAY] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,407 4,608 3,344 3,051 4,108 3,610 1,423 20.72% YoY % -4.36% 37.80% 9.60% -25.73% 13.80% 153.69% - Horiz. % 309.70% 323.82% 235.00% 214.41% 288.69% 253.69% 100.00%
PBT -3,283 -1,844 2,032 -5,234 -1,659 -2,407 -2,324 5.92% YoY % -78.04% -190.75% 138.82% -215.49% 31.08% -3.57% - Horiz. % 141.27% 79.35% -87.44% 225.22% 71.39% 103.57% 100.00%
Tax 0 0 0 0 0 0 -19 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -3,283 -1,844 2,032 -5,234 -1,659 -2,407 -2,343 5.78% YoY % -78.04% -190.75% 138.82% -215.49% 31.08% -2.73% - Horiz. % 140.12% 78.70% -86.73% 223.39% 70.81% 102.73% 100.00%
NP to SH -3,283 -1,844 2,077 -5,189 -1,651 -2,377 -2,343 5.78% YoY % -78.04% -188.78% 140.03% -214.29% 30.54% -1.45% - Horiz. % 140.12% 78.70% -88.65% 221.47% 70.47% 101.45% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 7,690 6,452 1,312 8,285 5,767 6,017 3,766 12.63% YoY % 19.19% 391.77% -84.16% 43.66% -4.15% 59.77% - Horiz. % 204.20% 171.32% 34.84% 219.99% 153.13% 159.77% 100.00%
Net Worth 77,523 86,136 65,471 85,255 92,360 56,837 99,465 -4.07% YoY % -10.00% 31.56% -23.21% -7.69% 62.50% -42.86% - Horiz. % 77.94% 86.60% 65.82% 85.71% 92.86% 57.14% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 77,523 86,136 65,471 85,255 92,360 56,837 99,465 -4.07% YoY % -10.00% 31.56% -23.21% -7.69% 62.50% -42.86% - Horiz. % 77.94% 86.60% 65.82% 85.71% 92.86% 57.14% 100.00%
NOSH 861,368 861,368 727,466 710,465 710,465 710,465 710,465 3.26% YoY % 0.00% 18.41% 2.39% 0.00% 0.00% 0.00% - Horiz. % 121.24% 121.24% 102.39% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -74.50 % -40.02 % 60.77 % -171.55 % -40.38 % -66.68 % -164.65 % -12.38% YoY % -86.16% -165.85% 135.42% -324.84% 39.44% 59.50% - Horiz. % 45.25% 24.31% -36.91% 104.19% 24.52% 40.50% 100.00%
ROE -4.23 % -2.14 % 3.17 % -6.09 % -1.79 % -4.18 % -2.36 % 10.21% YoY % -97.66% -167.51% 152.05% -240.22% 57.18% -77.12% - Horiz. % 179.24% 90.68% -134.32% 258.05% 75.85% 177.12% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.51 0.53 0.46 0.43 0.58 0.51 0.20 16.88% YoY % -3.77% 15.22% 6.98% -25.86% 13.73% 155.00% - Horiz. % 255.00% 265.00% 230.00% 215.00% 290.00% 255.00% 100.00%
EPS -0.38 -0.21 0.29 -0.73 -0.23 -0.34 -0.33 2.38% YoY % -80.95% -172.41% 139.73% -217.39% 32.35% -3.03% - Horiz. % 115.15% 63.64% -87.88% 221.21% 69.70% 103.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0900 0.1000 0.0900 0.1200 0.1300 0.0800 0.1400 -7.10% YoY % -10.00% 11.11% -25.00% -7.69% 62.50% -42.86% - Horiz. % 64.29% 71.43% 64.29% 85.71% 92.86% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 866,368 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.51 0.53 0.39 0.35 0.47 0.42 0.16 21.30% YoY % -3.77% 35.90% 11.43% -25.53% 11.90% 162.50% - Horiz. % 318.75% 331.25% 243.75% 218.75% 293.75% 262.50% 100.00%
EPS -0.38 -0.21 0.24 -0.60 -0.19 -0.27 -0.27 5.86% YoY % -80.95% -187.50% 140.00% -215.79% 29.63% 0.00% - Horiz. % 140.74% 77.78% -88.89% 222.22% 70.37% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0895 0.0994 0.0756 0.0984 0.1066 0.0656 0.1148 -4.06% YoY % -9.96% 31.48% -23.17% -7.69% 62.50% -42.86% - Horiz. % 77.96% 86.59% 65.85% 85.71% 92.86% 57.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.1150 0.2000 0.1900 0.0600 0.1350 0.1750 0.2400 -
P/RPS 22.48 37.39 41.33 13.97 23.35 34.44 119.83 -24.33% YoY % -39.88% -9.53% 195.85% -40.17% -32.20% -71.26% - Horiz. % 18.76% 31.20% 34.49% 11.66% 19.49% 28.74% 100.00%
P/EPS -30.17 -93.42 66.55 -8.22 -58.09 -52.31 -72.77 -13.64% YoY % 67.70% -240.38% 909.61% 85.85% -11.05% 28.12% - Horiz. % 41.46% 128.38% -91.45% 11.30% 79.83% 71.88% 100.00%
EY -3.31 -1.07 1.50 -12.17 -1.72 -1.91 -1.37 15.83% YoY % -209.35% -171.33% 112.33% -607.56% 9.95% -39.42% - Horiz. % 241.61% 78.10% -109.49% 888.32% 125.55% 139.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.28 2.00 2.11 0.50 1.04 2.19 1.71 -4.71% YoY % -36.00% -5.21% 322.00% -51.92% -52.51% 28.07% - Horiz. % 74.85% 116.96% 123.39% 29.24% 60.82% 128.07% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 19/05/21 26/06/20 29/05/19 25/05/18 29/05/17 -
Price 0.1200 0.1400 0.1800 0.0850 0.1050 0.1800 0.2250 -
P/RPS 23.45 26.17 39.16 19.79 18.16 35.42 112.34 -22.97% YoY % -10.39% -33.17% 97.88% 8.98% -48.73% -68.47% - Horiz. % 20.87% 23.30% 34.86% 17.62% 16.17% 31.53% 100.00%
P/EPS -31.48 -65.40 63.04 -11.64 -45.18 -53.80 -68.23 -12.09% YoY % 51.87% -203.74% 641.58% 74.24% 16.02% 21.15% - Horiz. % 46.14% 95.85% -92.39% 17.06% 66.22% 78.85% 100.00%
EY -3.18 -1.53 1.59 -8.59 -2.21 -1.86 -1.47 13.72% YoY % -107.84% -196.23% 118.51% -288.69% -18.82% -26.53% - Horiz. % 216.33% 104.08% -108.16% 584.35% 150.34% 126.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.33 1.40 2.00 0.71 0.81 2.25 1.61 -3.13% YoY % -5.00% -30.00% 181.69% -12.35% -64.00% 39.75% - Horiz. % 82.61% 86.96% 124.22% 44.10% 50.31% 139.75% 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
MPay Result Q1 2022.pdf 
