[MPAY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -30.07%
YoY- -138.22%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,814 3,194 1,773 9,437 7,253 4,774 1,772 94.34%
PBT 448 214 247 -1,453 -934 -264 89 192.85%
Tax -151 -21 -11 56 -140 -30 -64 76.95%
NP 297 193 236 -1,397 -1,074 -294 25 418.30%
-
NP to SH 297 193 236 -1,397 -1,074 -294 25 418.30%
-
Tax Rate 33.71% 9.81% 4.45% - - - 71.91% -
Total Cost 4,517 3,001 1,537 10,834 8,327 5,068 1,747 88.05%
-
Net Worth 25,457 21,054 21,784 20,954 20,457 21,233 16,249 34.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 25,457 21,054 21,784 20,954 20,457 21,233 16,249 34.78%
NOSH 212,142 175,454 181,538 174,624 170,476 163,333 125,000 42.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.17% 6.04% 13.31% -14.80% -14.81% -6.16% 1.41% -
ROE 1.17% 0.92% 1.08% -6.67% -5.25% -1.38% 0.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.27 1.82 0.98 5.40 4.25 2.92 1.42 36.60%
EPS 0.14 0.11 0.13 -0.80 -0.63 -0.18 0.02 264.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.13 0.13 -5.18%
Adjusted Per Share Value based on latest NOSH - 169,473
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.47 0.31 0.17 0.91 0.70 0.46 0.17 96.62%
EPS 0.03 0.02 0.02 -0.14 -0.10 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0204 0.0211 0.0203 0.0198 0.0206 0.0157 35.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.17 0.22 0.16 0.15 0.17 0.275 -
P/RPS 4.41 9.34 22.53 2.96 3.53 5.82 19.40 -62.65%
P/EPS 71.43 154.55 169.23 -20.00 -23.81 -94.44 1,375.00 -86.00%
EY 1.40 0.65 0.59 -5.00 -4.20 -1.06 0.07 632.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.42 1.83 1.33 1.25 1.31 2.12 -46.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 29/08/12 23/05/12 22/02/12 18/11/11 26/08/11 25/05/11 -
Price 0.09 0.12 0.19 0.17 0.17 0.15 0.185 -
P/RPS 3.97 6.59 19.45 3.15 4.00 5.13 13.05 -54.66%
P/EPS 64.29 109.09 146.15 -21.25 -26.98 -83.33 925.00 -83.01%
EY 1.56 0.92 0.68 -4.71 -3.71 -1.20 0.11 483.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 1.58 1.42 1.42 1.15 1.42 -34.58%

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