[MPAY] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -17.79%
YoY- -41.22%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 18,012 19,069 16,246 13,989 13,426 12,928 13,808 19.36%
PBT -8,511 -4,936 -5,717 -8,747 -7,427 -8,175 -6,597 18.49%
Tax -177 -177 -176 -143 -143 -143 397 -
NP -8,688 -5,113 -5,893 -8,890 -7,570 -8,318 -6,200 25.19%
-
NP to SH -8,596 -5,058 -5,652 -8,534 -7,245 -7,971 -5,953 27.72%
-
Tax Rate - - - - - - - -
Total Cost 26,700 24,182 22,139 22,879 20,996 21,246 20,008 21.18%
-
Net Worth 85,255 85,255 92,360 92,360 92,360 92,360 85,255 0.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 85,255 85,255 92,360 92,360 92,360 92,360 85,255 0.00%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -48.23% -26.81% -36.27% -63.55% -56.38% -64.34% -44.90% -
ROE -10.08% -5.93% -6.12% -9.24% -7.84% -8.63% -6.98% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.54 2.68 2.29 1.97 1.89 1.82 1.94 19.66%
EPS -1.21 -0.71 -0.80 -1.20 -1.02 -1.12 -0.84 27.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.13 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 710,465
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.89 2.00 1.71 1.47 1.41 1.36 1.45 19.30%
EPS -0.90 -0.53 -0.59 -0.90 -0.76 -0.84 -0.63 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0895 0.097 0.097 0.097 0.097 0.0895 0.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.06 0.10 0.095 0.10 0.135 0.10 0.155 -
P/RPS 2.37 3.73 4.15 5.08 7.14 5.50 7.98 -55.45%
P/EPS -4.96 -14.05 -11.94 -8.33 -13.24 -8.91 -18.50 -58.38%
EY -20.17 -7.12 -8.37 -12.01 -7.55 -11.22 -5.41 140.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 0.73 0.77 1.04 0.77 1.29 -46.80%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 27/02/20 26/11/19 27/08/19 29/05/19 26/02/19 26/11/18 -
Price 0.085 0.095 0.10 0.10 0.105 0.13 0.125 -
P/RPS 3.35 3.54 4.37 5.08 5.56 7.14 6.43 -35.22%
P/EPS -7.03 -13.34 -12.57 -8.33 -10.30 -11.59 -14.92 -39.42%
EY -14.23 -7.49 -7.96 -12.01 -9.71 -8.63 -6.70 65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.77 0.77 0.81 1.00 1.04 -22.44%

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