[MPAY] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 82.37%
YoY- 70.06%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,974 24,272 21,920 17,585 13,487 8,830 4,407 -6.64%
PBT -3,089 -17,411 -12,485 -13,357 -10,304 -6,472 -3,283 -3.96%
Tax 3 -94 -5 -5 -5 0 0 -
NP -3,086 -17,505 -12,490 -13,362 -10,309 -6,472 -3,283 -4.03%
-
NP to SH -3,086 -17,505 -12,490 -13,362 -10,309 -6,472 -3,283 -4.03%
-
Tax Rate - - - - - - - -
Total Cost 7,060 41,777 34,410 30,947 23,796 15,302 7,690 -5.52%
-
Net Worth 92,579 94,136 86,636 86,636 77,523 77,523 77,523 12.52%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 92,579 94,136 86,636 86,636 77,523 77,523 77,523 12.52%
NOSH 1,028,666 926,368 866,368 866,368 861,368 861,368 861,368 12.52%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -77.65% -72.12% -56.98% -75.99% -76.44% -73.30% -74.50% -
ROE -3.33% -18.60% -14.42% -15.42% -13.30% -8.35% -4.23% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.39 2.58 2.53 2.03 1.57 1.03 0.51 -16.33%
EPS -0.30 -1.86 -1.44 -1.54 -1.20 -0.75 -0.38 -14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 1,028,666
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 0.39 2.35 2.12 1.70 1.31 0.86 0.43 -6.28%
EPS -0.30 -1.70 -1.21 -1.29 -1.00 -0.63 -0.32 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0912 0.0839 0.0839 0.0751 0.0751 0.0751 12.53%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.11 0.125 0.115 0.12 0.11 0.13 0.115 -
P/RPS 28.47 4.85 4.55 5.91 7.03 12.68 22.48 17.00%
P/EPS -36.67 -6.72 -7.98 -7.78 -9.19 -17.30 -30.17 13.85%
EY -2.73 -14.88 -12.54 -12.85 -10.88 -5.78 -3.31 -12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.25 1.15 1.20 1.22 1.44 1.28 -3.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 30/08/24 15/05/24 23/02/24 20/11/23 28/08/23 26/05/23 -
Price 0.10 0.115 0.115 0.13 0.115 0.125 0.12 -
P/RPS 25.88 4.46 4.55 6.40 7.34 12.19 23.45 6.77%
P/EPS -33.33 -6.18 -7.98 -8.43 -9.61 -16.64 -31.48 3.86%
EY -3.00 -16.17 -12.54 -11.86 -10.41 -6.01 -3.18 -3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.15 1.30 1.28 1.39 1.33 -11.32%

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