[MPAY] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -14.15%
YoY- 39.14%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 10,975 6,475 3,051 18,022 12,386 7,664 4,108 92.19%
PBT -10,075 -11,254 -5,234 -4,938 -4,481 -4,769 -1,659 231.77%
Tax 0 0 0 -177 -36 0 0 -
NP -10,075 -11,254 -5,234 -5,115 -4,517 -4,769 -1,659 231.77%
-
NP to SH -10,064 -11,194 -5,189 -5,059 -4,432 -4,692 -1,651 232.59%
-
Tax Rate - - - - - - - -
Total Cost 21,050 17,729 8,285 23,137 16,903 12,433 5,767 136.50%
-
Net Worth 78,151 78,151 85,255 85,255 92,360 92,360 92,360 -10.51%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 78,151 78,151 85,255 85,255 92,360 92,360 92,360 -10.51%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -91.80% -173.81% -171.55% -28.38% -36.47% -62.23% -40.38% -
ROE -12.88% -14.32% -6.09% -5.93% -4.80% -5.08% -1.79% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.54 0.91 0.43 2.54 1.74 1.08 0.58 91.40%
EPS -1.42 -1.58 -0.73 -0.71 -0.62 -0.66 -0.23 235.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.12 0.13 0.13 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.15 0.68 0.32 1.89 1.30 0.80 0.43 92.32%
EPS -1.06 -1.18 -0.54 -0.53 -0.47 -0.49 -0.17 237.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0821 0.0895 0.0895 0.097 0.097 0.097 -10.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.145 0.085 0.06 0.10 0.095 0.10 0.135 -
P/RPS 9.39 9.33 13.97 3.94 5.45 9.27 23.35 -45.42%
P/EPS -10.24 -5.39 -8.22 -14.04 -15.23 -15.14 -58.09 -68.46%
EY -9.77 -18.54 -12.17 -7.12 -6.57 -6.60 -1.72 217.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.77 0.50 0.83 0.73 0.77 1.04 17.17%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 28/08/20 26/06/20 27/02/20 26/11/19 27/08/19 29/05/19 -
Price 0.145 0.17 0.085 0.095 0.10 0.10 0.105 -
P/RPS 9.39 18.65 19.79 3.75 5.74 9.27 18.16 -35.50%
P/EPS -10.24 -10.79 -11.64 -13.34 -16.03 -15.14 -45.18 -62.72%
EY -9.77 -9.27 -8.59 -7.50 -6.24 -6.60 -2.21 168.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.55 0.71 0.79 0.77 0.77 0.81 38.35%

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