[MPAY] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -6.19%
YoY- -46.71%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 24,272 18,788 19,183 17,982 17,660 17,628 17,871 22.66%
PBT -17,411 -10,701 -14,571 -13,738 -12,944 -13,132 -9,708 47.66%
Tax -94 -4 -5 -6 0 0 -16 225.94%
NP -17,505 -10,705 -14,576 -13,745 -12,944 -13,132 -9,724 48.03%
-
NP to SH -17,505 -10,705 -14,576 -13,745 -12,944 -13,132 -9,777 47.49%
-
Tax Rate - - - - - - - -
Total Cost 41,777 29,494 33,760 31,727 30,604 30,760 27,595 31.88%
-
Net Worth 94,136 86,636 86,636 77,523 77,523 77,523 86,136 6.10%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 94,136 86,636 86,636 77,523 77,523 77,523 86,136 6.10%
NOSH 926,368 866,368 866,368 861,368 861,368 861,368 861,368 4.97%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -72.12% -56.98% -75.99% -76.44% -73.30% -74.50% -54.41% -
ROE -18.60% -12.36% -16.83% -17.73% -16.70% -16.94% -11.35% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.58 2.17 2.21 2.09 2.05 2.05 2.07 15.83%
EPS -1.86 -1.23 -1.68 -1.60 -1.50 -1.52 -1.14 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.09 0.09 0.09 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 861,368
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.35 1.82 1.86 1.74 1.71 1.71 1.73 22.67%
EPS -1.70 -1.04 -1.41 -1.33 -1.25 -1.27 -0.95 47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0839 0.0839 0.0751 0.0751 0.0751 0.0835 6.06%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.125 0.115 0.12 0.11 0.13 0.115 0.12 -
P/RPS 4.85 5.30 5.42 5.27 6.34 5.62 5.78 -11.04%
P/EPS -6.72 -9.31 -7.13 -6.89 -8.65 -7.54 -10.57 -26.08%
EY -14.88 -10.75 -14.02 -14.51 -11.56 -13.26 -9.46 35.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.15 1.20 1.22 1.44 1.28 1.20 2.76%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 15/05/24 23/02/24 20/11/23 28/08/23 26/05/23 27/02/23 -
Price 0.115 0.115 0.13 0.115 0.125 0.12 0.125 -
P/RPS 4.46 5.30 5.87 5.51 6.10 5.86 6.02 -18.13%
P/EPS -6.18 -9.31 -7.73 -7.21 -8.32 -7.87 -11.01 -31.97%
EY -16.17 -10.75 -12.94 -13.88 -12.02 -12.70 -9.08 46.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.15 1.30 1.28 1.39 1.33 1.25 -5.41%

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