[MPAY] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.51%
YoY- 671.31%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,664 9,386 11,536 8,822 7,604 8,172 8,388 2.17%
PBT 1,269 2,018 3,296 1,604 1,336 1,954 2,728 -39.93%
Tax -14 -338 -256 -663 -646 -730 -812 -93.30%
NP 1,254 1,680 3,040 941 689 1,224 1,916 -24.59%
-
NP to SH 1,257 1,684 3,040 941 689 1,224 1,916 -24.47%
-
Tax Rate 1.10% 16.75% 7.77% 41.33% 48.35% 37.36% 29.77% -
Total Cost 7,409 7,706 8,496 7,881 6,914 6,948 6,472 9.42%
-
Net Worth 53,299 52,123 49,399 43,430 44,314 43,199 44,215 13.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 53,299 52,123 49,399 43,430 44,314 43,199 44,215 13.25%
NOSH 409,999 400,952 379,999 361,923 369,285 359,999 368,461 7.37%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.48% 17.90% 26.35% 10.67% 9.07% 14.98% 22.84% -
ROE 2.36% 3.23% 6.15% 2.17% 1.56% 2.83% 4.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.11 2.34 3.04 2.44 2.06 2.27 2.28 -5.03%
EPS 0.31 0.42 0.80 0.26 0.19 0.34 0.52 -29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.12 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 353,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.84 0.91 1.12 0.85 0.74 0.79 0.81 2.45%
EPS 0.12 0.16 0.29 0.09 0.07 0.12 0.19 -26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0505 0.0479 0.0421 0.0429 0.0419 0.0428 13.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.195 0.255 0.27 0.13 0.09 0.08 0.08 -
P/RPS 9.23 10.89 8.89 5.33 4.37 3.52 3.51 90.40%
P/EPS 63.59 60.71 33.75 50.00 48.21 23.53 15.38 157.38%
EY 1.57 1.65 2.96 2.00 2.07 4.25 6.50 -61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.96 2.08 1.08 0.75 0.67 0.67 71.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 26/08/14 23/05/14 28/02/14 27/11/13 23/08/13 23/05/13 -
Price 0.215 0.30 0.305 0.27 0.115 0.09 0.09 -
P/RPS 10.17 12.82 10.05 11.08 5.58 3.96 3.95 87.74%
P/EPS 70.11 71.43 38.13 103.85 61.61 26.47 17.31 153.87%
EY 1.43 1.40 2.62 0.96 1.62 3.78 5.78 -60.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.31 2.35 2.25 0.96 0.75 0.75 69.07%

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