[MPAY] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -61.13%
YoY- -60.52%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 5,781 3,610 8,184 4,491 3,030 1,423 6,097 -3.49%
PBT -4,196 -2,407 -6,782 -7,121 -4,392 -2,324 -4,927 -10.17%
Tax 0 0 358 -42 -42 -19 499 -
NP -4,196 -2,407 -6,424 -7,163 -4,434 -2,343 -4,428 -3.53%
-
NP to SH -4,129 -2,377 -6,347 -7,143 -4,433 -2,343 -4,428 -4.56%
-
Tax Rate - - - - - - - -
Total Cost 9,977 6,017 14,608 11,654 7,464 3,766 10,525 -3.51%
-
Net Worth 56,837 56,837 92,360 92,360 99,465 99,465 99,465 -31.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 56,837 56,837 92,360 92,360 99,465 99,465 99,465 -31.20%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -72.58% -66.68% -78.49% -159.50% -146.34% -164.65% -72.63% -
ROE -7.26% -4.18% -6.87% -7.73% -4.46% -2.36% -4.45% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.81 0.51 1.15 0.63 0.43 0.20 0.86 -3.92%
EPS -0.59 -0.34 -0.89 -1.01 -0.62 -0.33 -0.62 -3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.13 0.13 0.14 0.14 0.14 -31.20%
Adjusted Per Share Value based on latest NOSH - 710,465
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.56 0.35 0.79 0.44 0.29 0.14 0.59 -3.42%
EPS -0.40 -0.23 -0.61 -0.69 -0.43 -0.23 -0.43 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0551 0.0895 0.0895 0.0964 0.0964 0.0964 -31.19%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.16 0.175 0.22 0.245 0.24 0.24 0.165 -
P/RPS 19.66 34.44 19.10 38.76 56.27 119.83 19.23 1.48%
P/EPS -27.53 -52.31 -24.63 -24.37 -38.46 -72.77 -26.47 2.65%
EY -3.63 -1.91 -4.06 -4.10 -2.60 -1.37 -3.78 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.19 1.69 1.88 1.71 1.71 1.18 42.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 26/02/18 27/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.16 0.18 0.205 0.22 0.26 0.225 0.215 -
P/RPS 19.66 35.42 17.80 34.80 60.96 112.34 25.05 -14.95%
P/EPS -27.53 -53.80 -22.95 -21.88 -41.67 -68.23 -34.50 -14.00%
EY -3.63 -1.86 -4.36 -4.57 -2.40 -1.47 -2.90 16.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 1.58 1.69 1.86 1.61 1.54 19.09%

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