[MPAY] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -23.84%
YoY- 53.36%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,371 8,184 6,642 6,242 6,332 6,097 5,750 48.22%
PBT -6,865 -6,782 -7,864 -6,768 -5,873 -4,927 -6,276 6.16%
Tax 377 358 559 333 677 499 34 397.97%
NP -6,488 -6,424 -7,305 -6,435 -5,196 -4,428 -6,242 2.61%
-
NP to SH -6,381 -6,347 -7,287 -6,437 -5,198 -4,430 -6,245 1.44%
-
Tax Rate - - - - - - - -
Total Cost 16,859 14,608 13,947 12,677 11,528 10,525 11,992 25.52%
-
Net Worth 56,837 92,360 92,360 99,465 99,465 99,465 99,465 -31.16%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 56,837 92,360 92,360 99,465 99,465 99,465 99,465 -31.16%
NOSH 710,465 710,465 710,466 710,466 710,465 710,465 710,465 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -62.56% -78.49% -109.98% -103.09% -82.06% -72.63% -108.56% -
ROE -11.23% -6.87% -7.89% -6.47% -5.23% -4.45% -6.28% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.46 1.15 0.93 0.88 0.89 0.86 0.81 48.16%
EPS -0.90 -0.89 -1.03 -0.91 -0.73 -0.62 -0.88 1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.13 0.13 0.14 0.14 0.14 0.14 -31.16%
Adjusted Per Share Value based on latest NOSH - 710,465
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.00 0.79 0.64 0.60 0.61 0.59 0.56 47.24%
EPS -0.62 -0.61 -0.71 -0.62 -0.50 -0.43 -0.61 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0895 0.0895 0.0964 0.0964 0.0964 0.0964 -31.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.175 0.22 0.245 0.24 0.24 0.165 0.16 -
P/RPS 11.99 19.10 26.21 27.32 26.93 19.23 19.77 -28.37%
P/EPS -19.48 -24.63 -23.89 -26.49 -32.80 -26.46 -18.20 4.63%
EY -5.13 -4.06 -4.19 -3.78 -3.05 -3.78 -5.49 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.69 1.88 1.71 1.71 1.18 1.14 54.59%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 27/11/17 28/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.18 0.205 0.22 0.26 0.225 0.215 0.17 -
P/RPS 12.33 17.80 23.53 29.59 25.25 25.05 21.01 -29.92%
P/EPS -20.04 -22.95 -21.45 -28.70 -30.75 -34.48 -19.34 2.40%
EY -4.99 -4.36 -4.66 -3.48 -3.25 -2.90 -5.17 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.58 1.69 1.86 1.61 1.54 1.21 51.27%

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