[MPAY] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -14.72%
YoY- -324.37%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM 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 17,670 18,000 17,670 17,871 23,342 22,172 -14.28%
PBT -13,357 -12,986 -11,493 -11,147 -9,708 -6,488 -4,093 119.53%
Tax -5 -21 -16 -16 -16 511 511 -
NP -13,362 -13,007 -11,509 -11,163 -9,724 -5,977 -3,582 139.95%
-
NP to SH -13,362 -13,059 -11,561 -11,216 -9,777 -6,028 -3,575 140.26%
-
Tax Rate - - - - - - - -
Total Cost 30,947 30,677 29,509 28,833 27,595 29,319 25,754 12.98%
-
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% -73.61% -63.94% -63.17% -54.41% -25.61% -16.16% -
ROE -15.42% -16.85% -14.91% -14.47% -11.35% -7.00% -4.15% -
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 2.05 2.09 2.05 2.07 2.71 2.57 -14.51%
EPS -1.54 -1.52 -1.34 -1.30 -1.14 -0.70 -0.42 137.22%
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 2.03 2.04 2.08 2.04 2.06 2.69 2.56 -14.29%
EPS -1.54 -1.51 -1.33 -1.29 -1.13 -0.70 -0.41 141.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0895 0.0895 0.0895 0.0994 0.0994 0.0994 0.40%
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 5.36 6.22 5.61 5.78 3.51 4.27 24.12%
P/EPS -7.78 -7.26 -9.69 -8.83 -10.57 -13.57 -26.50 -55.72%
EY -12.85 -13.78 -10.32 -11.32 -9.46 -7.37 -3.77 125.98%
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 5.61 5.98 5.85 6.02 3.69 3.69 44.21%
P/EPS -8.43 -7.59 -9.31 -9.22 -11.01 -14.29 -22.89 -48.52%
EY -11.86 -13.18 -10.74 -10.85 -9.08 -7.00 -4.37 94.21%
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