[MPAY] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 25.37%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,988 6,060 5,692 6,097 5,262 5,772 4,752 16.64%
PBT -9,494 -8,784 -9,296 -4,927 -5,614 -5,154 5,512 -
Tax -56 -84 -76 499 -316 -22 -11,812 -97.16%
NP -9,550 -8,868 -9,372 -4,428 -5,930 -5,176 -6,300 31.92%
-
NP to SH -9,524 -8,866 -9,372 -4,428 -5,933 -5,178 -6,300 31.68%
-
Tax Rate - - - - - - 214.30% -
Total Cost 15,538 14,928 15,064 10,525 11,193 10,948 11,052 25.47%
-
Net Worth 92,360 99,465 99,465 99,465 99,465 99,465 107,386 -9.55%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 92,360 99,465 99,465 99,465 99,465 99,465 107,386 -9.55%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 715,909 -0.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -159.50% -146.34% -164.65% -72.63% -112.69% -89.67% -132.58% -
ROE -10.31% -8.91% -9.42% -4.45% -5.97% -5.21% -5.87% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.84 0.85 0.80 0.86 0.74 0.81 0.66 17.42%
EPS -1.35 -1.24 -1.32 -0.62 -0.84 -0.72 -0.88 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.58 0.59 0.55 0.59 0.51 0.56 0.46 16.69%
EPS -0.92 -0.86 -0.91 -0.43 -0.57 -0.50 -0.61 31.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0964 0.0964 0.0964 0.0964 0.0964 0.104 -9.51%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.245 0.24 0.24 0.165 0.16 0.19 0.235 -
P/RPS 29.07 28.14 29.96 19.23 21.60 23.39 35.40 -12.29%
P/EPS -18.28 -19.23 -18.19 -26.47 -19.16 -26.07 -26.70 -22.30%
EY -5.47 -5.20 -5.50 -3.78 -5.22 -3.84 -3.74 28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.71 1.71 1.18 1.14 1.36 1.57 12.75%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 29/05/17 27/02/17 28/11/16 26/08/16 27/05/16 -
Price 0.22 0.26 0.225 0.215 0.17 0.18 0.20 -
P/RPS 26.10 30.48 28.08 25.05 22.95 22.16 30.13 -9.12%
P/EPS -16.41 -20.83 -17.06 -34.50 -20.36 -24.70 -22.73 -19.50%
EY -6.09 -4.80 -5.86 -2.90 -4.91 -4.05 -4.40 24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.86 1.61 1.54 1.21 1.29 1.33 17.29%

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