[MPAY] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 12.9%
YoY- -43.27%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 13,808 11,757 10,371 8,184 6,642 6,242 6,332 68.08%
PBT -6,597 -6,586 -6,865 -6,782 -7,864 -6,768 -5,873 8.05%
Tax 397 400 377 358 559 333 677 -29.91%
NP -6,200 -6,186 -6,488 -6,424 -7,305 -6,435 -5,196 12.48%
-
NP to SH -5,953 -6,043 -6,381 -6,347 -7,287 -6,437 -5,198 9.45%
-
Tax Rate - - - - - - - -
Total Cost 20,008 17,943 16,859 14,608 13,947 12,677 11,528 44.37%
-
Net Worth 85,255 56,837 56,837 92,360 92,360 99,465 99,465 -9.75%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 85,255 56,837 56,837 92,360 92,360 99,465 99,465 -9.75%
NOSH 710,465 710,465 710,465 710,465 710,466 710,466 710,465 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -44.90% -52.62% -62.56% -78.49% -109.98% -103.09% -82.06% -
ROE -6.98% -10.63% -11.23% -6.87% -7.89% -6.47% -5.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.94 1.65 1.46 1.15 0.93 0.88 0.89 68.03%
EPS -0.84 -0.85 -0.90 -0.89 -1.03 -0.91 -0.73 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.08 0.08 0.13 0.13 0.14 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.34 1.14 1.00 0.79 0.64 0.60 0.61 68.90%
EPS -0.58 -0.59 -0.62 -0.61 -0.71 -0.62 -0.50 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0551 0.0551 0.0895 0.0895 0.0964 0.0964 -9.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.155 0.16 0.175 0.22 0.245 0.24 0.24 -
P/RPS 7.98 9.67 11.99 19.10 26.21 27.32 26.93 -55.51%
P/EPS -18.50 -18.81 -19.48 -24.63 -23.89 -26.49 -32.80 -31.71%
EY -5.41 -5.32 -5.13 -4.06 -4.19 -3.78 -3.05 46.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.00 2.19 1.69 1.88 1.71 1.71 -17.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 28/08/17 29/05/17 -
Price 0.125 0.16 0.18 0.205 0.22 0.26 0.225 -
P/RPS 6.43 9.67 12.33 17.80 23.53 29.59 25.25 -59.79%
P/EPS -14.92 -18.81 -20.04 -22.95 -21.45 -28.70 -30.75 -38.22%
EY -6.70 -5.32 -4.99 -4.36 -4.66 -3.48 -3.25 61.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.00 2.25 1.58 1.69 1.86 1.61 -25.25%

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