[MPAY] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.0%
YoY- 82.4%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,942 3,302 10,584 6,498 4,693 2,884 8,822 -23.21%
PBT 473 400 2,580 952 1,009 824 1,604 -55.79%
Tax -317 -298 -1,289 -11 -169 -64 -663 -38.93%
NP 156 102 1,291 941 840 760 941 -69.92%
-
NP to SH 156 102 1,294 943 842 760 941 -69.92%
-
Tax Rate 67.02% 74.50% 49.96% 1.16% 16.75% 7.77% 41.33% -
Total Cost 5,786 3,200 9,293 5,557 3,853 2,124 7,881 -18.66%
-
Net Worth 50,699 44,199 52,519 53,299 52,123 49,399 43,430 10.89%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 50,699 44,199 52,519 53,299 52,123 49,399 43,430 10.89%
NOSH 390,000 340,000 404,000 409,999 400,952 379,999 361,923 5.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.63% 3.09% 12.20% 14.48% 17.90% 26.35% 10.67% -
ROE 0.31% 0.23% 2.46% 1.77% 1.62% 1.54% 2.17% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.52 0.97 2.62 1.58 1.17 0.76 2.44 -27.12%
EPS 0.04 0.03 0.33 0.23 0.21 0.20 0.26 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.12 5.49%
Adjusted Per Share Value based on latest NOSH - 336,666
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.58 0.32 1.03 0.63 0.45 0.28 0.85 -22.54%
EPS 0.02 0.01 0.13 0.09 0.08 0.07 0.09 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0428 0.0509 0.0516 0.0505 0.0479 0.0421 10.82%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.275 0.28 0.215 0.195 0.255 0.27 0.13 -
P/RPS 18.05 28.83 8.21 12.30 21.79 35.58 5.33 126.01%
P/EPS 687.50 933.33 67.13 84.78 121.43 135.00 50.00 476.70%
EY 0.15 0.11 1.49 1.18 0.82 0.74 2.00 -82.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.15 1.65 1.50 1.96 2.08 1.08 56.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 25/02/15 19/11/14 26/08/14 23/05/14 28/02/14 -
Price 0.195 0.31 0.235 0.215 0.30 0.305 0.27 -
P/RPS 12.80 31.92 8.97 13.57 25.63 40.19 11.08 10.12%
P/EPS 487.50 1,033.33 73.37 93.48 142.86 152.50 103.85 181.15%
EY 0.21 0.10 1.36 1.07 0.70 0.66 0.96 -63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.38 1.81 1.65 2.31 2.35 2.25 -23.74%

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