[MPAY] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -69.95%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 13,023 16,610 17,880 18,012 19,069 16,246 13,989 -4.63%
PBT -35,970 -10,719 -11,610 -8,511 -4,936 -5,717 -8,747 155.57%
Tax -471 -141 -177 -177 -177 -176 -143 120.57%
NP -36,441 -10,860 -11,787 -8,688 -5,113 -5,893 -8,890 155.03%
-
NP to SH -36,404 -10,853 -11,747 -8,596 -5,058 -5,652 -8,534 161.87%
-
Tax Rate - - - - - - - -
Total Cost 49,464 27,470 29,667 26,700 24,182 22,139 22,879 66.80%
-
Net Worth 57,237 78,151 78,151 85,255 85,255 92,360 92,360 -27.20%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 57,237 78,151 78,151 85,255 85,255 92,360 92,360 -27.20%
NOSH 715,465 710,465 710,465 710,465 710,465 710,465 710,465 0.46%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -279.82% -65.38% -65.92% -48.23% -26.81% -36.27% -63.55% -
ROE -63.60% -13.89% -15.03% -10.08% -5.93% -6.12% -9.24% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.82 2.34 2.52 2.54 2.68 2.29 1.97 -5.12%
EPS -5.09 -1.53 -1.65 -1.21 -0.71 -0.80 -1.20 160.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.11 0.12 0.12 0.13 0.13 -27.54%
Adjusted Per Share Value based on latest NOSH - 710,465
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.41 1.79 1.93 1.94 2.06 1.75 1.51 -4.44%
EPS -3.93 -1.17 -1.27 -0.93 -0.55 -0.61 -0.92 162.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0844 0.0844 0.092 0.092 0.0997 0.0997 -27.19%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.15 0.145 0.085 0.06 0.10 0.095 0.10 -
P/RPS 8.24 6.20 3.38 2.37 3.73 4.15 5.08 37.84%
P/EPS -2.95 -9.49 -5.14 -4.96 -14.05 -11.94 -8.33 -49.78%
EY -33.92 -10.54 -19.45 -20.17 -7.12 -8.37 -12.01 99.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.32 0.77 0.50 0.83 0.73 0.77 80.82%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/03/21 23/11/20 28/08/20 26/06/20 27/02/20 26/11/19 27/08/19 -
Price 0.205 0.145 0.17 0.085 0.095 0.10 0.10 -
P/RPS 11.26 6.20 6.75 3.35 3.54 4.37 5.08 69.59%
P/EPS -4.03 -9.49 -10.28 -7.03 -13.34 -12.57 -8.33 -38.23%
EY -24.82 -10.54 -9.73 -14.23 -7.49 -7.96 -12.01 61.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.32 1.55 0.71 0.79 0.77 0.77 121.94%

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