[MPAY] QoQ Cumulative Quarter Result on 31-Mar-2023

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- 66.42%
YoY- -78.04%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 17,585 13,487 8,830 4,407 17,871 13,688 8,701 59.64%
PBT -13,357 -10,304 -6,472 -3,283 -9,708 -7,026 -4,687 100.62%
Tax -5 -5 0 0 -16 0 0 -
NP -13,362 -10,309 -6,472 -3,283 -9,724 -7,026 -4,687 100.67%
-
NP to SH -13,362 -10,309 -6,472 -3,283 -9,777 -7,027 -4,688 100.64%
-
Tax Rate - - - - - - - -
Total Cost 30,947 23,796 15,302 7,690 27,595 20,714 13,388 74.55%
-
Net Worth 86,636 77,523 77,523 77,523 86,136 86,136 86,136 0.38%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 86,636 77,523 77,523 77,523 86,136 86,136 86,136 0.38%
NOSH 866,368 861,368 861,368 861,368 861,368 861,368 861,368 0.38%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -75.99% -76.44% -73.30% -74.50% -54.41% -51.33% -53.87% -
ROE -15.42% -13.30% -8.35% -4.23% -11.35% -8.16% -5.44% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.03 1.57 1.03 0.51 2.07 1.59 1.01 59.06%
EPS -1.54 -1.20 -0.75 -0.38 -1.14 -0.82 -0.54 100.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 861,368
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.70 1.31 0.86 0.43 1.73 1.33 0.84 59.79%
EPS -1.29 -1.00 -0.63 -0.32 -0.95 -0.68 -0.45 101.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.0751 0.0751 0.0751 0.0835 0.0835 0.0835 0.31%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.12 0.11 0.13 0.115 0.12 0.095 0.11 -
P/RPS 5.91 7.03 12.68 22.48 5.78 5.98 10.89 -33.39%
P/EPS -7.78 -9.19 -17.30 -30.17 -10.57 -11.65 -20.21 -46.98%
EY -12.85 -10.88 -5.78 -3.31 -9.46 -8.59 -4.95 88.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.22 1.44 1.28 1.20 0.95 1.10 5.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 20/11/23 28/08/23 26/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.13 0.115 0.125 0.12 0.125 0.10 0.095 -
P/RPS 6.40 7.34 12.19 23.45 6.02 6.29 9.40 -22.55%
P/EPS -8.43 -9.61 -16.64 -31.48 -11.01 -12.26 -17.46 -38.37%
EY -11.86 -10.41 -6.01 -3.18 -9.08 -8.16 -5.73 62.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.28 1.39 1.33 1.25 1.00 0.95 23.18%

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