[MPAY] QoQ Annualized Quarter Result on 31-Mar-2023

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- -34.32%
YoY- -78.04%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 19,183 17,982 17,660 17,628 17,871 18,250 17,402 6.69%
PBT -14,571 -13,738 -12,944 -13,132 -9,708 -9,368 -9,374 34.07%
Tax -5 -6 0 0 -16 0 0 -
NP -14,576 -13,745 -12,944 -13,132 -9,724 -9,368 -9,374 34.10%
-
NP to SH -14,576 -13,745 -12,944 -13,132 -9,777 -9,369 -9,376 34.09%
-
Tax Rate - - - - - - - -
Total Cost 33,760 31,727 30,604 30,760 27,595 27,618 26,776 16.65%
-
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% -76.44% -73.30% -74.50% -54.41% -51.33% -53.87% -
ROE -16.83% -17.73% -16.70% -16.94% -11.35% -10.88% -10.89% -
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 2.21 2.09 2.05 2.05 2.07 2.12 2.02 6.15%
EPS -1.68 -1.60 -1.50 -1.52 -1.14 -1.09 -1.08 34.14%
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 1.86 1.74 1.71 1.71 1.73 1.77 1.69 6.57%
EPS -1.41 -1.33 -1.25 -1.27 -0.95 -0.91 -0.91 33.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.0751 0.0751 0.0751 0.0835 0.0835 0.0835 0.31%
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 5.42 5.27 6.34 5.62 5.78 4.48 5.44 -0.24%
P/EPS -7.13 -6.89 -8.65 -7.54 -10.57 -8.73 -10.11 -20.71%
EY -14.02 -14.51 -11.56 -13.26 -9.46 -11.45 -9.90 26.02%
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 5.87 5.51 6.10 5.86 6.02 4.72 4.70 15.92%
P/EPS -7.73 -7.21 -8.32 -7.87 -11.01 -9.19 -8.73 -7.76%
EY -12.94 -13.88 -12.02 -12.70 -9.08 -10.88 -11.46 8.41%
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