[MPAY] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -265.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,194 1,773 9,437 7,253 4,774 1,772 6,483 -37.64%
PBT 214 247 -1,453 -934 -264 89 3,742 -85.18%
Tax -21 -11 56 -140 -30 -64 -87 -61.26%
NP 193 236 -1,397 -1,074 -294 25 3,655 -85.95%
-
NP to SH 193 236 -1,397 -1,074 -294 25 3,655 -85.95%
-
Tax Rate 9.81% 4.45% - - - 71.91% 2.32% -
Total Cost 3,001 1,537 10,834 8,327 5,068 1,747 2,828 4.04%
-
Net Worth 21,054 21,784 20,954 20,457 21,233 16,249 14,941 25.71%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,054 21,784 20,954 20,457 21,233 16,249 14,941 25.71%
NOSH 175,454 181,538 174,624 170,476 163,333 125,000 114,937 32.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.04% 13.31% -14.80% -14.81% -6.16% 1.41% 56.38% -
ROE 0.92% 1.08% -6.67% -5.25% -1.38% 0.15% 24.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.82 0.98 5.40 4.25 2.92 1.42 5.64 -52.98%
EPS 0.11 0.13 -0.80 -0.63 -0.18 0.02 3.18 -89.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.13 0.13 0.13 -5.20%
Adjusted Per Share Value based on latest NOSH - 169,565
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.31 0.17 0.91 0.70 0.46 0.17 0.63 -37.69%
EPS 0.02 0.02 -0.14 -0.10 -0.03 0.00 0.35 -85.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0211 0.0203 0.0198 0.0206 0.0157 0.0145 25.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.17 0.22 0.16 0.15 0.17 0.275 0.00 -
P/RPS 9.34 22.53 2.96 3.53 5.82 19.40 0.00 -
P/EPS 154.55 169.23 -20.00 -23.81 -94.44 1,375.00 0.00 -
EY 0.65 0.59 -5.00 -4.20 -1.06 0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 1.33 1.25 1.31 2.12 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 22/02/12 18/11/11 26/08/11 25/05/11 09/03/11 -
Price 0.12 0.19 0.17 0.17 0.15 0.185 0.00 -
P/RPS 6.59 19.45 3.15 4.00 5.13 13.05 0.00 -
P/EPS 109.09 146.15 -21.25 -26.98 -83.33 925.00 0.00 -
EY 0.92 0.68 -4.71 -3.71 -1.20 0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 1.42 1.42 1.15 1.42 0.00 -

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