[MPAY] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -17.34%
YoY- 59.18%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 18,012 13,426 10,371 6,332 6,629 10,145 9,609 11.02%
PBT -8,511 -7,427 -6,865 -5,873 -12,692 1,367 1,748 -
Tax -177 -143 377 677 -39 -612 -526 -16.58%
NP -8,688 -7,570 -6,488 -5,196 -12,731 755 1,222 -
-
NP to SH -8,596 -7,245 -6,381 -5,198 -12,734 756 1,222 -
-
Tax Rate - - - - - 44.77% 30.09% -
Total Cost 26,700 20,996 16,859 11,528 19,360 9,390 8,387 21.26%
-
Net Worth 85,255 92,360 56,837 99,465 106,569 44,199 49,399 9.51%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 85,255 92,360 56,837 99,465 106,569 44,199 49,399 9.51%
NOSH 710,465 710,465 710,465 710,465 710,465 340,000 379,999 10.98%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -48.23% -56.38% -62.56% -82.06% -192.05% 7.44% 12.72% -
ROE -10.08% -7.84% -11.23% -5.23% -11.95% 1.71% 2.47% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.54 1.89 1.46 0.89 0.93 2.98 2.53 0.06%
EPS -1.21 -1.02 -0.90 -0.73 -1.79 0.22 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.08 0.14 0.15 0.13 0.13 -1.32%
Adjusted Per Share Value based on latest NOSH - 710,465
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.75 1.30 1.00 0.61 0.64 0.98 0.93 11.10%
EPS -0.83 -0.70 -0.62 -0.50 -1.23 0.07 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0895 0.0551 0.0964 0.1033 0.0428 0.0479 9.49%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.06 0.135 0.175 0.24 0.235 0.28 0.27 -
P/RPS 2.37 7.14 11.99 26.93 25.19 9.38 10.68 -22.17%
P/EPS -4.96 -13.24 -19.48 -32.80 -13.11 125.93 83.96 -
EY -20.17 -7.55 -5.13 -3.05 -7.63 0.79 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.04 2.19 1.71 1.57 2.15 2.08 -21.12%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 29/05/19 25/05/18 29/05/17 27/05/16 26/05/15 23/05/14 -
Price 0.085 0.105 0.18 0.225 0.20 0.31 0.305 -
P/RPS 3.35 5.56 12.33 25.25 21.44 10.39 12.06 -19.20%
P/EPS -7.03 -10.30 -20.04 -30.75 -11.16 139.42 94.84 -
EY -14.23 -9.71 -4.99 -3.25 -8.96 0.72 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 2.25 1.61 1.33 2.38 2.35 -18.06%

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