[MPAY] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.96%
YoY- -30.96%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,514 15,328 16,432 12,106 12,390 11,562 14,440 9.35%
PBT -5,974 -9,538 -6,636 -8,371 -9,250 -8,392 -9,628 -27.23%
Tax -48 0 0 -143 -4 0 0 -
NP -6,022 -9,538 -6,636 -8,514 -9,254 -8,392 -9,628 -26.84%
-
NP to SH -5,909 -9,384 -6,604 -8,312 -9,030 -8,258 -9,508 -27.15%
-
Tax Rate - - - - - - - -
Total Cost 22,537 24,866 23,068 20,620 21,645 19,954 24,068 -4.28%
-
Net Worth 92,360 92,360 92,360 92,360 85,255 56,837 56,837 38.17%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 92,360 92,360 92,360 92,360 85,255 56,837 56,837 38.17%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -36.47% -62.23% -40.38% -70.33% -74.69% -72.58% -66.68% -
ROE -6.40% -10.16% -7.15% -9.00% -10.59% -14.53% -16.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.32 2.16 2.31 1.70 1.74 1.63 2.03 9.30%
EPS -0.83 -1.32 -0.92 -1.17 -1.31 -1.18 -1.36 -28.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.08 0.08 38.17%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.60 1.49 1.59 1.17 1.20 1.12 1.40 9.30%
EPS -0.57 -0.91 -0.64 -0.81 -0.87 -0.80 -0.92 -27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0895 0.0895 0.0895 0.0826 0.0551 0.0551 38.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.095 0.10 0.135 0.10 0.155 0.16 0.175 -
P/RPS 4.09 4.64 5.84 5.87 8.89 9.83 8.61 -39.09%
P/EPS -11.42 -7.57 -14.52 -8.55 -12.19 -13.77 -13.08 -8.64%
EY -8.76 -13.21 -6.89 -11.70 -8.20 -7.26 -7.65 9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 1.04 0.77 1.29 2.00 2.19 -51.89%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 29/05/19 26/02/19 26/11/18 27/08/18 25/05/18 -
Price 0.10 0.10 0.105 0.13 0.125 0.16 0.18 -
P/RPS 4.30 4.64 4.54 7.63 7.17 9.83 8.86 -38.21%
P/EPS -12.02 -7.57 -11.30 -11.11 -9.83 -13.77 -13.45 -7.21%
EY -8.32 -13.21 -8.85 -9.00 -10.17 -7.26 -7.43 7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.81 1.00 1.04 2.00 2.25 -51.04%

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