[MPAY] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -71.88%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 12,386 9,293 4,491 3,947 6,940 6,498 5,703 13.79%
PBT -4,481 -6,938 -7,121 -4,211 -8,849 952 1,002 -
Tax -36 -3 -42 -237 -411 -11 -485 -35.15%
NP -4,517 -6,941 -7,163 -4,448 -9,260 941 517 -
-
NP to SH -4,432 -6,773 -7,143 -4,450 -9,260 943 517 -
-
Tax Rate - - - - - 1.16% 48.40% -
Total Cost 16,903 16,234 11,654 8,395 16,200 5,557 5,186 21.75%
-
Net Worth 92,360 85,255 92,360 99,465 71,305 53,299 44,314 13.01%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 92,360 85,255 92,360 99,465 71,305 53,299 44,314 13.01%
NOSH 710,465 710,465 710,465 710,465 710,465 409,999 369,285 11.51%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -36.47% -74.69% -159.50% -112.69% -133.43% 14.48% 9.07% -
ROE -4.80% -7.94% -7.73% -4.47% -12.99% 1.77% 1.17% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.74 1.31 0.63 0.56 1.46 1.58 1.54 2.05%
EPS -0.62 -0.98 -1.01 -0.63 -1.95 0.23 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.13 0.14 0.15 0.13 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.20 0.90 0.44 0.38 0.67 0.63 0.55 13.87%
EPS -0.43 -0.66 -0.69 -0.43 -0.90 0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0826 0.0895 0.0964 0.0691 0.0516 0.0429 13.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.095 0.155 0.245 0.16 0.25 0.195 0.09 -
P/RPS 5.45 11.85 38.76 28.80 17.12 12.30 5.83 -1.11%
P/EPS -15.23 -16.26 -24.37 -25.54 -12.83 84.78 64.29 -
EY -6.57 -6.15 -4.10 -3.91 -7.79 1.18 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.29 1.88 1.14 1.67 1.50 0.75 -0.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 27/11/17 28/11/16 30/11/15 19/11/14 27/11/13 -
Price 0.10 0.125 0.22 0.17 0.25 0.215 0.115 -
P/RPS 5.74 9.56 34.80 30.60 17.12 13.57 7.45 -4.25%
P/EPS -16.03 -13.11 -21.88 -27.14 -12.83 93.48 82.14 -
EY -6.24 -7.63 -4.57 -3.68 -7.79 1.07 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 1.69 1.21 1.67 1.65 0.96 -3.60%

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