[MPAY] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 37.03%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 12,950 12,204 18,022 16,514 15,328 16,432 12,106 4.59%
PBT -22,508 -20,936 -4,938 -5,974 -9,538 -6,636 -8,371 93.47%
Tax 0 0 -177 -48 0 0 -143 -
NP -22,508 -20,936 -5,115 -6,022 -9,538 -6,636 -8,514 91.30%
-
NP to SH -22,388 -20,756 -5,059 -5,909 -9,384 -6,604 -8,312 93.70%
-
Tax Rate - - - - - - - -
Total Cost 35,458 33,140 23,137 22,537 24,866 23,068 20,620 43.57%
-
Net Worth 78,151 85,255 85,255 92,360 92,360 92,360 92,360 -10.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 78,151 85,255 85,255 92,360 92,360 92,360 92,360 -10.54%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -173.81% -171.55% -28.38% -36.47% -62.23% -40.38% -70.33% -
ROE -28.65% -24.35% -5.93% -6.40% -10.16% -7.15% -9.00% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.82 1.72 2.54 2.32 2.16 2.31 1.70 4.65%
EPS -3.16 -2.92 -0.71 -0.83 -1.32 -0.92 -1.17 94.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.13 0.13 0.13 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 710,465
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.25 1.18 1.75 1.60 1.49 1.59 1.17 4.51%
EPS -2.17 -2.01 -0.49 -0.57 -0.91 -0.64 -0.81 93.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0826 0.0826 0.0895 0.0895 0.0895 0.0895 -10.57%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.085 0.06 0.10 0.095 0.10 0.135 0.10 -
P/RPS 4.66 3.49 3.94 4.09 4.64 5.84 5.87 -14.27%
P/EPS -2.70 -2.05 -14.04 -11.42 -7.57 -14.52 -8.55 -53.65%
EY -37.07 -48.69 -7.12 -8.76 -13.21 -6.89 -11.70 115.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.50 0.83 0.73 0.77 1.04 0.77 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 27/02/20 26/11/19 27/08/19 29/05/19 26/02/19 -
Price 0.17 0.085 0.095 0.10 0.10 0.105 0.13 -
P/RPS 9.33 4.95 3.75 4.30 4.64 4.54 7.63 14.36%
P/EPS -5.39 -2.91 -13.34 -12.02 -7.57 -11.30 -11.11 -38.28%
EY -18.54 -34.37 -7.50 -8.32 -13.21 -8.85 -9.00 61.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.71 0.79 0.77 0.77 0.81 1.00 33.96%

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