[MPAY] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 223.06%
YoY- 58.66%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,584 8,664 9,386 11,536 8,822 7,604 8,172 18.76%
PBT 2,580 1,269 2,018 3,296 1,604 1,336 1,954 20.29%
Tax -1,289 -14 -338 -256 -663 -646 -730 45.93%
NP 1,291 1,254 1,680 3,040 941 689 1,224 3.60%
-
NP to SH 1,294 1,257 1,684 3,040 941 689 1,224 3.76%
-
Tax Rate 49.96% 1.10% 16.75% 7.77% 41.33% 48.35% 37.36% -
Total Cost 9,293 7,409 7,706 8,496 7,881 6,914 6,948 21.32%
-
Net Worth 52,519 53,299 52,123 49,399 43,430 44,314 43,199 13.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 52,519 53,299 52,123 49,399 43,430 44,314 43,199 13.86%
NOSH 404,000 409,999 400,952 379,999 361,923 369,285 359,999 7.96%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.20% 14.48% 17.90% 26.35% 10.67% 9.07% 14.98% -
ROE 2.46% 2.36% 3.23% 6.15% 2.17% 1.56% 2.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.62 2.11 2.34 3.04 2.44 2.06 2.27 10.00%
EPS 0.33 0.31 0.42 0.80 0.26 0.19 0.34 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 379,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.03 0.84 0.91 1.12 0.85 0.74 0.79 19.28%
EPS 0.13 0.12 0.16 0.29 0.09 0.07 0.12 5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0516 0.0505 0.0479 0.0421 0.0429 0.0419 13.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.215 0.195 0.255 0.27 0.13 0.09 0.08 -
P/RPS 8.21 9.23 10.89 8.89 5.33 4.37 3.52 75.60%
P/EPS 67.13 63.59 60.71 33.75 50.00 48.21 23.53 100.77%
EY 1.49 1.57 1.65 2.96 2.00 2.07 4.25 -50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.50 1.96 2.08 1.08 0.75 0.67 82.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 26/08/14 23/05/14 28/02/14 27/11/13 23/08/13 -
Price 0.235 0.215 0.30 0.305 0.27 0.115 0.09 -
P/RPS 8.97 10.17 12.82 10.05 11.08 5.58 3.96 72.22%
P/EPS 73.37 70.11 71.43 38.13 103.85 61.61 26.47 96.95%
EY 1.36 1.43 1.40 2.62 0.96 1.62 3.78 -49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.65 2.31 2.35 2.25 0.96 0.75 79.63%

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