[MPAY] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -33.9%
YoY- -25.59%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,246 13,989 13,426 12,928 13,808 11,757 10,371 34.84%
PBT -5,717 -8,747 -7,427 -8,175 -6,597 -6,586 -6,865 -11.47%
Tax -176 -143 -143 -143 397 400 377 -
NP -5,893 -8,890 -7,570 -8,318 -6,200 -6,186 -6,488 -6.20%
-
NP to SH -5,652 -8,534 -7,245 -7,971 -5,953 -6,043 -6,381 -7.76%
-
Tax Rate - - - - - - - -
Total Cost 22,139 22,879 20,996 21,246 20,008 17,943 16,859 19.89%
-
Net Worth 92,360 92,360 92,360 92,360 85,255 56,837 56,837 38.17%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 92,360 92,360 92,360 92,360 85,255 56,837 56,837 38.17%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -36.27% -63.55% -56.38% -64.34% -44.90% -52.62% -62.56% -
ROE -6.12% -9.24% -7.84% -8.63% -6.98% -10.63% -11.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.29 1.97 1.89 1.82 1.94 1.65 1.46 34.95%
EPS -0.80 -1.20 -1.02 -1.12 -0.84 -0.85 -0.90 -7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.08 0.08 38.17%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.71 1.47 1.41 1.36 1.45 1.23 1.09 34.97%
EPS -0.59 -0.90 -0.76 -0.84 -0.63 -0.63 -0.67 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.097 0.097 0.097 0.097 0.0895 0.0597 0.0597 38.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.095 0.10 0.135 0.10 0.155 0.16 0.175 -
P/RPS 4.15 5.08 7.14 5.50 7.98 9.67 11.99 -50.67%
P/EPS -11.94 -8.33 -13.24 -8.91 -18.50 -18.81 -19.48 -27.82%
EY -8.37 -12.01 -7.55 -11.22 -5.41 -5.32 -5.13 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 1.04 0.77 1.29 2.00 2.19 -51.89%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 29/05/19 26/02/19 26/11/18 27/08/18 25/05/18 -
Price 0.10 0.10 0.105 0.13 0.125 0.16 0.18 -
P/RPS 4.37 5.08 5.56 7.14 6.43 9.67 12.33 -49.88%
P/EPS -12.57 -8.33 -10.30 -11.59 -14.92 -18.81 -20.04 -26.70%
EY -7.96 -12.01 -9.71 -8.63 -6.70 -5.32 -4.99 36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.81 1.00 1.04 2.00 2.25 -51.04%

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