[MPAY] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.77%
YoY- 217.1%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,884 8,822 5,703 4,086 2,097 7,268 4,814 -28.95%
PBT 824 1,604 1,002 977 682 485 448 50.17%
Tax -64 -663 -485 -365 -203 -363 -151 -43.60%
NP 760 941 517 612 479 122 297 87.19%
-
NP to SH 760 941 517 612 479 122 297 87.19%
-
Tax Rate 7.77% 41.33% 48.40% 37.36% 29.77% 74.85% 33.71% -
Total Cost 2,124 7,881 5,186 3,474 1,618 7,146 4,517 -39.55%
-
Net Worth 49,399 43,430 44,314 43,199 44,215 29,279 25,457 55.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 49,399 43,430 44,314 43,199 44,215 29,279 25,457 55.63%
NOSH 379,999 361,923 369,285 359,999 368,461 243,999 212,142 47.54%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.35% 10.67% 9.07% 14.98% 22.84% 1.68% 6.17% -
ROE 1.54% 2.17% 1.17% 1.42% 1.08% 0.42% 1.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.76 2.44 1.54 1.14 0.57 2.98 2.27 -51.81%
EPS 0.20 0.26 0.14 0.17 0.13 0.05 0.14 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 332,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.28 0.85 0.55 0.40 0.20 0.70 0.47 -29.22%
EPS 0.07 0.09 0.05 0.06 0.05 0.01 0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0421 0.0429 0.0419 0.0428 0.0284 0.0247 55.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.13 0.09 0.08 0.08 0.09 0.10 -
P/RPS 35.58 5.33 5.83 7.05 14.06 3.02 4.41 302.77%
P/EPS 135.00 50.00 64.29 47.06 61.54 180.00 71.43 52.92%
EY 0.74 2.00 1.56 2.13 1.63 0.56 1.40 -34.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.08 0.75 0.67 0.67 0.75 0.83 84.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 27/11/13 23/08/13 23/05/13 27/02/13 23/11/12 -
Price 0.305 0.27 0.115 0.09 0.09 0.075 0.09 -
P/RPS 40.19 11.08 7.45 7.93 15.81 2.52 3.97 368.63%
P/EPS 152.50 103.85 82.14 52.94 69.23 150.00 64.29 77.95%
EY 0.66 0.96 1.22 1.89 1.44 0.67 1.56 -43.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.25 0.96 0.75 0.75 0.63 0.75 114.27%

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