[MPAY] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 52.94%
YoY- -81.47%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,188 8,743 6,940 5,942 3,302 10,584 6,498 -67.75%
PBT 1,378 -10,913 -8,849 473 400 2,580 952 27.93%
Tax -2,953 -140 -411 -317 -298 -1,289 -11 4047.34%
NP -1,575 -11,053 -9,260 156 102 1,291 941 -
-
NP to SH -1,575 -11,050 -9,260 156 102 1,294 943 -
-
Tax Rate 214.30% - - 67.02% 74.50% 49.96% 1.16% -
Total Cost 2,763 19,796 16,200 5,786 3,200 9,293 5,557 -37.21%
-
Net Worth 107,386 106,569 71,305 50,699 44,199 52,519 53,299 59.45%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 107,386 106,569 71,305 50,699 44,199 52,519 53,299 59.45%
NOSH 715,909 710,465 710,465 390,000 340,000 404,000 409,999 44.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -132.58% -126.42% -133.43% 2.63% 3.09% 12.20% 14.48% -
ROE -1.47% -10.37% -12.99% 0.31% 0.23% 2.46% 1.77% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.17 1.23 1.46 1.52 0.97 2.62 1.58 -77.34%
EPS -0.22 -1.54 -1.95 0.04 0.03 0.33 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.13 0.13 0.13 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 540,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.12 0.85 0.67 0.58 0.32 1.03 0.63 -66.86%
EPS -0.15 -1.07 -0.90 0.02 0.01 0.13 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.1033 0.0691 0.0491 0.0428 0.0509 0.0516 59.49%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.235 0.285 0.25 0.275 0.28 0.215 0.195 -
P/RPS 141.62 23.16 17.12 18.05 28.83 8.21 12.30 409.13%
P/EPS -106.82 -18.32 -12.83 687.50 933.33 67.13 84.78 -
EY -0.94 -5.46 -7.79 0.15 0.11 1.49 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.90 1.67 2.12 2.15 1.65 1.50 3.08%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 24/08/15 26/05/15 25/02/15 19/11/14 -
Price 0.20 0.22 0.25 0.195 0.31 0.235 0.215 -
P/RPS 120.52 17.88 17.12 12.80 31.92 8.97 13.57 328.29%
P/EPS -90.91 -14.15 -12.83 487.50 1,033.33 73.37 93.48 -
EY -1.10 -7.07 -7.79 0.21 0.10 1.36 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.47 1.67 1.50 2.38 1.81 1.65 -13.37%

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