[MPAY] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 13.15%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 16,432 12,106 12,390 11,562 14,440 8,184 5,988 96.12%
PBT -6,636 -8,371 -9,250 -8,392 -9,628 -6,782 -9,494 -21.25%
Tax 0 -143 -4 0 0 358 -56 -
NP -6,636 -8,514 -9,254 -8,392 -9,628 -6,424 -9,550 -21.56%
-
NP to SH -6,604 -8,312 -9,030 -8,258 -9,508 -6,347 -9,524 -21.67%
-
Tax Rate - - - - - - - -
Total Cost 23,068 20,620 21,645 19,954 24,068 14,608 15,538 30.17%
-
Net Worth 92,360 92,360 85,255 56,837 56,837 92,360 92,360 0.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 92,360 92,360 85,255 56,837 56,837 92,360 92,360 0.00%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -40.38% -70.33% -74.69% -72.58% -66.68% -78.49% -159.50% -
ROE -7.15% -9.00% -10.59% -14.53% -16.73% -6.87% -10.31% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.31 1.70 1.74 1.63 2.03 1.15 0.84 96.40%
EPS -0.92 -1.17 -1.31 -1.18 -1.36 -0.89 -1.35 -22.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.08 0.08 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 710,465
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.77 1.31 1.34 1.25 1.56 0.88 0.65 95.12%
EPS -0.71 -0.90 -0.97 -0.89 -1.03 -0.69 -1.03 -21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.0997 0.092 0.0614 0.0614 0.0997 0.0997 0.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.135 0.10 0.155 0.16 0.175 0.22 0.245 -
P/RPS 5.84 5.87 8.89 9.83 8.61 19.10 29.07 -65.73%
P/EPS -14.52 -8.55 -12.19 -13.77 -13.08 -24.63 -18.28 -14.24%
EY -6.89 -11.70 -8.20 -7.26 -7.65 -4.06 -5.47 16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 1.29 2.00 2.19 1.69 1.88 -32.63%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 -
Price 0.105 0.13 0.125 0.16 0.18 0.205 0.22 -
P/RPS 4.54 7.63 7.17 9.83 8.86 17.80 26.10 -68.87%
P/EPS -11.30 -11.11 -9.83 -13.77 -13.45 -22.95 -16.41 -22.03%
EY -8.85 -9.00 -10.17 -7.26 -7.43 -4.36 -6.09 28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.04 2.00 2.25 1.58 1.69 -38.78%

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