[MPAY] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -43.68%
YoY- 74.07%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,386 11,536 8,822 7,604 8,172 8,388 7,268 18.64%
PBT 2,018 3,296 1,604 1,336 1,954 2,728 485 159.37%
Tax -338 -256 -663 -646 -730 -812 -363 -4.65%
NP 1,680 3,040 941 689 1,224 1,916 122 477.27%
-
NP to SH 1,684 3,040 941 689 1,224 1,916 122 478.19%
-
Tax Rate 16.75% 7.77% 41.33% 48.35% 37.36% 29.77% 74.85% -
Total Cost 7,706 8,496 7,881 6,914 6,948 6,472 7,146 5.17%
-
Net Worth 52,123 49,399 43,430 44,314 43,199 44,215 29,279 47.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 52,123 49,399 43,430 44,314 43,199 44,215 29,279 47.04%
NOSH 400,952 379,999 361,923 369,285 359,999 368,461 243,999 39.37%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.90% 26.35% 10.67% 9.07% 14.98% 22.84% 1.68% -
ROE 3.23% 6.15% 2.17% 1.56% 2.83% 4.33% 0.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.34 3.04 2.44 2.06 2.27 2.28 2.98 -14.92%
EPS 0.42 0.80 0.26 0.19 0.34 0.52 0.05 314.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.12 0.12 0.12 5.49%
Adjusted Per Share Value based on latest NOSH - 316,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.91 1.12 0.85 0.74 0.79 0.81 0.70 19.17%
EPS 0.16 0.29 0.09 0.07 0.12 0.19 0.01 538.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.0479 0.0421 0.0429 0.0419 0.0428 0.0284 46.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.255 0.27 0.13 0.09 0.08 0.08 0.09 -
P/RPS 10.89 8.89 5.33 4.37 3.52 3.51 3.02 135.70%
P/EPS 60.71 33.75 50.00 48.21 23.53 15.38 180.00 -51.64%
EY 1.65 2.96 2.00 2.07 4.25 6.50 0.56 105.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.08 1.08 0.75 0.67 0.67 0.75 90.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 23/05/14 28/02/14 27/11/13 23/08/13 23/05/13 27/02/13 -
Price 0.30 0.305 0.27 0.115 0.09 0.09 0.075 -
P/RPS 12.82 10.05 11.08 5.58 3.96 3.95 2.52 196.67%
P/EPS 71.43 38.13 103.85 61.61 26.47 17.31 150.00 -39.10%
EY 1.40 2.62 0.96 1.62 3.78 5.78 0.67 63.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.35 2.25 0.96 0.75 0.75 0.63 138.34%

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