[MPAY] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1470.49%
YoY- 102.97%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,822 7,604 8,172 8,388 7,268 6,418 6,388 23.94%
PBT 1,604 1,336 1,954 2,728 485 597 428 140.69%
Tax -663 -646 -730 -812 -363 -201 -42 526.12%
NP 941 689 1,224 1,916 122 396 386 80.84%
-
NP to SH 941 689 1,224 1,916 122 396 386 80.84%
-
Tax Rate 41.33% 48.35% 37.36% 29.77% 74.85% 33.67% 9.81% -
Total Cost 7,881 6,914 6,948 6,472 7,146 6,022 6,002 19.85%
-
Net Worth 43,430 44,314 43,199 44,215 29,279 25,457 21,054 61.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 43,430 44,314 43,199 44,215 29,279 25,457 21,054 61.83%
NOSH 361,923 369,285 359,999 368,461 243,999 212,142 175,454 61.83%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.67% 9.07% 14.98% 22.84% 1.68% 6.17% 6.04% -
ROE 2.17% 1.56% 2.83% 4.33% 0.42% 1.56% 1.83% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.44 2.06 2.27 2.28 2.98 3.03 3.64 -23.35%
EPS 0.26 0.19 0.34 0.52 0.05 0.19 0.22 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 368,461
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.85 0.74 0.79 0.81 0.70 0.62 0.62 23.33%
EPS 0.09 0.07 0.12 0.19 0.01 0.04 0.04 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0429 0.0419 0.0428 0.0284 0.0247 0.0204 61.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.09 0.08 0.08 0.09 0.10 0.17 -
P/RPS 5.33 4.37 3.52 3.51 3.02 3.31 4.67 9.18%
P/EPS 50.00 48.21 23.53 15.38 180.00 53.57 77.27 -25.12%
EY 2.00 2.07 4.25 6.50 0.56 1.87 1.29 33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.75 0.67 0.67 0.75 0.83 1.42 -16.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 23/08/13 23/05/13 27/02/13 23/11/12 29/08/12 -
Price 0.27 0.115 0.09 0.09 0.075 0.09 0.12 -
P/RPS 11.08 5.58 3.96 3.95 2.52 2.97 3.30 123.73%
P/EPS 103.85 61.61 26.47 17.31 150.00 48.21 54.55 53.42%
EY 0.96 1.62 3.78 5.78 0.67 2.07 1.83 -34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.96 0.75 0.75 0.63 0.75 1.00 71.45%

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