[MPAY] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.54%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,928 13,808 11,757 10,371 8,184 6,642 6,242 62.26%
PBT -8,175 -6,597 -6,586 -6,865 -6,782 -7,864 -6,768 13.37%
Tax -143 397 400 377 358 559 333 -
NP -8,318 -6,200 -6,186 -6,488 -6,424 -7,305 -6,435 18.60%
-
NP to SH -7,971 -5,953 -6,043 -6,381 -6,347 -7,287 -6,437 15.27%
-
Tax Rate - - - - - - - -
Total Cost 21,246 20,008 17,943 16,859 14,608 13,947 12,677 40.96%
-
Net Worth 92,360 85,255 56,837 56,837 92,360 92,360 99,465 -4.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 92,360 85,255 56,837 56,837 92,360 92,360 99,465 -4.80%
NOSH 710,465 710,465 710,465 710,465 710,465 710,466 710,466 -0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -64.34% -44.90% -52.62% -62.56% -78.49% -109.98% -103.09% -
ROE -8.63% -6.98% -10.63% -11.23% -6.87% -7.89% -6.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.82 1.94 1.65 1.46 1.15 0.93 0.88 62.11%
EPS -1.12 -0.84 -0.85 -0.90 -0.89 -1.03 -0.91 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.08 0.08 0.13 0.13 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 710,465
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.25 1.34 1.14 1.00 0.79 0.64 0.60 62.90%
EPS -0.77 -0.58 -0.59 -0.62 -0.61 -0.71 -0.62 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0826 0.0551 0.0551 0.0895 0.0895 0.0964 -4.81%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.10 0.155 0.16 0.175 0.22 0.245 0.24 -
P/RPS 5.50 7.98 9.67 11.99 19.10 26.21 27.32 -65.54%
P/EPS -8.91 -18.50 -18.81 -19.48 -24.63 -23.89 -26.49 -51.53%
EY -11.22 -5.41 -5.32 -5.13 -4.06 -4.19 -3.78 106.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.29 2.00 2.19 1.69 1.88 1.71 -41.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 28/08/17 -
Price 0.13 0.125 0.16 0.18 0.205 0.22 0.26 -
P/RPS 7.14 6.43 9.67 12.33 17.80 23.53 29.59 -61.14%
P/EPS -11.59 -14.92 -18.81 -20.04 -22.95 -21.45 -28.70 -45.27%
EY -8.63 -6.70 -5.32 -4.99 -4.36 -4.66 -3.48 82.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.04 2.00 2.25 1.58 1.69 1.86 -33.80%

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