[MPAY] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -688.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 7,092 9,437 9,670 9,548 7,088 6,483 0 -
PBT 988 -1,453 -1,245 -528 356 3,742 0 -
Tax -44 56 -186 -60 -256 -87 0 -
NP 944 -1,397 -1,432 -588 100 3,655 0 -
-
NP to SH 944 -1,397 -1,432 -588 100 3,655 0 -
-
Tax Rate 4.45% - - - 71.91% 2.32% - -
Total Cost 6,148 10,834 11,102 10,136 6,988 2,828 0 -
-
Net Worth 21,784 20,954 20,457 21,233 16,249 14,941 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 21,784 20,954 20,457 21,233 16,249 14,941 0 -
NOSH 181,538 174,624 170,476 163,333 125,000 114,937 0 -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.31% -14.80% -14.81% -6.16% 1.41% 56.38% 0.00% -
ROE 4.33% -6.67% -7.00% -2.77% 0.62% 24.46% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.91 5.40 5.67 5.85 5.67 5.64 0.00 -
EPS 0.52 -0.80 -0.84 -0.36 0.08 3.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,894
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.69 0.91 0.94 0.93 0.69 0.63 0.00 -
EPS 0.09 -0.14 -0.14 -0.06 0.01 0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0203 0.0198 0.0206 0.0157 0.0145 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - - -
Price 0.22 0.16 0.15 0.17 0.275 0.00 0.00 -
P/RPS 5.63 2.96 2.64 2.91 4.85 0.00 0.00 -
P/EPS 42.31 -20.00 -17.86 -47.22 343.75 0.00 0.00 -
EY 2.36 -5.00 -5.60 -2.12 0.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.25 1.31 2.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 18/11/11 26/08/11 25/05/11 09/03/11 - -
Price 0.19 0.17 0.17 0.15 0.185 0.00 0.00 -
P/RPS 4.86 3.15 3.00 2.57 3.26 0.00 0.00 -
P/EPS 36.54 -21.25 -20.24 -41.67 231.25 0.00 0.00 -
EY 2.74 -4.71 -4.94 -2.40 0.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.42 1.42 1.15 1.42 0.00 0.00 -

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