[MPAY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -58.92%
YoY- 108.73%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,703 4,086 2,097 7,268 4,814 3,194 1,773 117.74%
PBT 1,002 977 682 485 448 214 247 154.14%
Tax -485 -365 -203 -363 -151 -21 -11 1145.18%
NP 517 612 479 122 297 193 236 68.59%
-
NP to SH 517 612 479 122 297 193 236 68.59%
-
Tax Rate 48.40% 37.36% 29.77% 74.85% 33.71% 9.81% 4.45% -
Total Cost 5,186 3,474 1,618 7,146 4,517 3,001 1,537 124.79%
-
Net Worth 44,314 43,199 44,215 29,279 25,457 21,054 21,784 60.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 44,314 43,199 44,215 29,279 25,457 21,054 21,784 60.47%
NOSH 369,285 359,999 368,461 243,999 212,142 175,454 181,538 60.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.07% 14.98% 22.84% 1.68% 6.17% 6.04% 13.31% -
ROE 1.17% 1.42% 1.08% 0.42% 1.17% 0.92% 1.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.54 1.14 0.57 2.98 2.27 1.82 0.98 35.12%
EPS 0.14 0.17 0.13 0.05 0.14 0.11 0.13 5.05%
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 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 249,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.55 0.40 0.20 0.70 0.47 0.31 0.17 118.59%
EPS 0.05 0.06 0.05 0.01 0.03 0.02 0.02 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0419 0.0428 0.0284 0.0247 0.0204 0.0211 60.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.09 0.08 0.08 0.09 0.10 0.17 0.22 -
P/RPS 5.83 7.05 14.06 3.02 4.41 9.34 22.53 -59.35%
P/EPS 64.29 47.06 61.54 180.00 71.43 154.55 169.23 -47.51%
EY 1.56 2.13 1.63 0.56 1.40 0.65 0.59 91.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.67 0.75 0.83 1.42 1.83 -44.79%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 23/05/13 27/02/13 23/11/12 29/08/12 23/05/12 -
Price 0.115 0.09 0.09 0.075 0.09 0.12 0.19 -
P/RPS 7.45 7.93 15.81 2.52 3.97 6.59 19.45 -47.22%
P/EPS 82.14 52.94 69.23 150.00 64.29 109.09 146.15 -31.87%
EY 1.22 1.89 1.44 0.67 1.56 0.92 0.68 47.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.75 0.75 0.63 0.75 1.00 1.58 -28.24%

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