[MPAY] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -68.47%
YoY- -86.58%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,743 9,253 11,884 13,208 10,584 8,664 9,386 -4.60%
PBT -10,913 -11,798 946 1,600 2,580 1,269 2,018 -
Tax -140 -548 -634 -1,192 -1,289 -14 -338 -44.34%
NP -11,053 -12,346 312 408 1,291 1,254 1,680 -
-
NP to SH -11,050 -12,346 312 408 1,294 1,257 1,684 -
-
Tax Rate - - 67.02% 74.50% 49.96% 1.10% 16.75% -
Total Cost 19,796 21,599 11,572 12,800 9,293 7,409 7,706 87.24%
-
Net Worth 106,569 71,305 50,699 44,199 52,519 53,299 52,123 60.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 106,569 71,305 50,699 44,199 52,519 53,299 52,123 60.87%
NOSH 710,465 710,465 390,000 340,000 404,000 409,999 400,952 46.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -126.42% -133.43% 2.63% 3.09% 12.20% 14.48% 17.90% -
ROE -10.37% -17.32% 0.62% 0.92% 2.46% 2.36% 3.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.23 1.95 3.05 3.88 2.62 2.11 2.34 -34.79%
EPS -1.54 -2.60 0.08 0.12 0.33 0.31 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.13 0.13 0.13 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.85 0.90 1.15 1.28 1.03 0.84 0.91 -4.43%
EPS -1.07 -1.20 0.03 0.04 0.13 0.12 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.0691 0.0491 0.0428 0.0509 0.0516 0.0505 60.93%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.285 0.25 0.275 0.28 0.215 0.195 0.255 -
P/RPS 23.16 12.84 9.02 7.21 8.21 9.23 10.89 65.14%
P/EPS -18.32 -9.63 343.75 233.33 67.13 63.59 60.71 -
EY -5.46 -10.39 0.29 0.43 1.49 1.57 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.67 2.12 2.15 1.65 1.50 1.96 -2.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 26/05/15 25/02/15 19/11/14 26/08/14 -
Price 0.22 0.25 0.195 0.31 0.235 0.215 0.30 -
P/RPS 17.88 12.84 6.40 7.98 8.97 10.17 12.82 24.75%
P/EPS -14.15 -9.63 243.75 258.33 73.37 70.11 71.43 -
EY -7.07 -10.39 0.41 0.39 1.36 1.43 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.67 1.50 2.38 1.81 1.65 2.31 -25.95%

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