[MPAY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 80.14%
YoY- 30.54%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 18,022 12,386 7,664 4,108 12,106 9,293 5,781 112.96%
PBT -4,938 -4,481 -4,769 -1,659 -8,371 -6,938 -4,196 11.43%
Tax -177 -36 0 0 -143 -3 0 -
NP -5,115 -4,517 -4,769 -1,659 -8,514 -6,941 -4,196 14.07%
-
NP to SH -5,059 -4,432 -4,692 -1,651 -8,312 -6,773 -4,129 14.45%
-
Tax Rate - - - - - - - -
Total Cost 23,137 16,903 12,433 5,767 20,620 16,234 9,977 74.93%
-
Net Worth 85,255 92,360 92,360 92,360 92,360 85,255 56,837 30.93%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 85,255 92,360 92,360 92,360 92,360 85,255 56,837 30.93%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -28.38% -36.47% -62.23% -40.38% -70.33% -74.69% -72.58% -
ROE -5.93% -4.80% -5.08% -1.79% -9.00% -7.94% -7.26% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.54 1.74 1.08 0.58 1.70 1.31 0.81 113.79%
EPS -0.71 -0.62 -0.66 -0.23 -1.17 -0.98 -0.59 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.13 0.12 0.08 30.94%
Adjusted Per Share Value based on latest NOSH - 710,465
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.75 1.20 0.74 0.40 1.17 0.90 0.56 113.30%
EPS -0.49 -0.43 -0.45 -0.16 -0.81 -0.66 -0.40 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0895 0.0895 0.0895 0.0895 0.0826 0.0551 30.88%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.10 0.095 0.10 0.135 0.10 0.155 0.16 -
P/RPS 3.94 5.45 9.27 23.35 5.87 11.85 19.66 -65.65%
P/EPS -14.04 -15.23 -15.14 -58.09 -8.55 -16.26 -27.53 -36.08%
EY -7.12 -6.57 -6.60 -1.72 -11.70 -6.15 -3.63 56.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.77 1.04 0.77 1.29 2.00 -44.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 27/08/19 29/05/19 26/02/19 26/11/18 27/08/18 -
Price 0.095 0.10 0.10 0.105 0.13 0.125 0.16 -
P/RPS 3.75 5.74 9.27 18.16 7.63 9.56 19.66 -66.76%
P/EPS -13.34 -16.03 -15.14 -45.18 -11.11 -13.11 -27.53 -38.22%
EY -7.50 -6.24 -6.60 -2.21 -9.00 -7.63 -3.63 62.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.77 0.81 1.00 1.04 2.00 -46.07%

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