[MPAY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.92%
YoY- 37.51%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 9,253 11,884 13,208 10,584 8,664 9,386 11,536 -13.66%
PBT -11,798 946 1,600 2,580 1,269 2,018 3,296 -
Tax -548 -634 -1,192 -1,289 -14 -338 -256 66.01%
NP -12,346 312 408 1,291 1,254 1,680 3,040 -
-
NP to SH -12,346 312 408 1,294 1,257 1,684 3,040 -
-
Tax Rate - 67.02% 74.50% 49.96% 1.10% 16.75% 7.77% -
Total Cost 21,599 11,572 12,800 9,293 7,409 7,706 8,496 86.16%
-
Net Worth 71,305 50,699 44,199 52,519 53,299 52,123 49,399 27.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 71,305 50,699 44,199 52,519 53,299 52,123 49,399 27.69%
NOSH 710,465 390,000 340,000 404,000 409,999 400,952 379,999 51.70%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -133.43% 2.63% 3.09% 12.20% 14.48% 17.90% 26.35% -
ROE -17.32% 0.62% 0.92% 2.46% 2.36% 3.23% 6.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.95 3.05 3.88 2.62 2.11 2.34 3.04 -25.60%
EPS -2.60 0.08 0.12 0.33 0.31 0.42 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.13 0.13 0.13 0.13 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 392,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.90 1.15 1.28 1.03 0.84 0.91 1.12 -13.55%
EPS -1.20 0.03 0.04 0.13 0.12 0.16 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0491 0.0428 0.0509 0.0516 0.0505 0.0479 27.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.25 0.275 0.28 0.215 0.195 0.255 0.27 -
P/RPS 12.84 9.02 7.21 8.21 9.23 10.89 8.89 27.74%
P/EPS -9.63 343.75 233.33 67.13 63.59 60.71 33.75 -
EY -10.39 0.29 0.43 1.49 1.57 1.65 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.12 2.15 1.65 1.50 1.96 2.08 -13.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 26/05/15 25/02/15 19/11/14 26/08/14 23/05/14 -
Price 0.25 0.195 0.31 0.235 0.215 0.30 0.305 -
P/RPS 12.84 6.40 7.98 8.97 10.17 12.82 10.05 17.72%
P/EPS -9.63 243.75 258.33 73.37 70.11 71.43 38.13 -
EY -10.39 0.41 0.39 1.36 1.43 1.40 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.50 2.38 1.81 1.65 2.31 2.35 -20.34%

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