[MPAY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 116.89%
YoY- 844.0%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,268 4,814 3,194 1,773 9,437 7,253 4,774 32.17%
PBT 485 448 214 247 -1,453 -934 -264 -
Tax -363 -151 -21 -11 56 -140 -30 423.08%
NP 122 297 193 236 -1,397 -1,074 -294 -
-
NP to SH 122 297 193 236 -1,397 -1,074 -294 -
-
Tax Rate 74.85% 33.71% 9.81% 4.45% - - - -
Total Cost 7,146 4,517 3,001 1,537 10,834 8,327 5,068 25.61%
-
Net Worth 29,279 25,457 21,054 21,784 20,954 20,457 21,233 23.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 29,279 25,457 21,054 21,784 20,954 20,457 21,233 23.76%
NOSH 243,999 212,142 175,454 181,538 174,624 170,476 163,333 30.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.68% 6.17% 6.04% 13.31% -14.80% -14.81% -6.16% -
ROE 0.42% 1.17% 0.92% 1.08% -6.67% -5.25% -1.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.98 2.27 1.82 0.98 5.40 4.25 2.92 1.35%
EPS 0.05 0.14 0.11 0.13 -0.80 -0.63 -0.18 -
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 0.13 -5.17%
Adjusted Per Share Value based on latest NOSH - 181,538
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.70 0.47 0.31 0.17 0.91 0.70 0.46 32.13%
EPS 0.01 0.03 0.02 0.02 -0.14 -0.10 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0247 0.0204 0.0211 0.0203 0.0198 0.0206 23.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.10 0.17 0.22 0.16 0.15 0.17 -
P/RPS 3.02 4.41 9.34 22.53 2.96 3.53 5.82 -35.29%
P/EPS 180.00 71.43 154.55 169.23 -20.00 -23.81 -94.44 -
EY 0.56 1.40 0.65 0.59 -5.00 -4.20 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 1.42 1.83 1.33 1.25 1.31 -30.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 29/08/12 23/05/12 22/02/12 18/11/11 26/08/11 -
Price 0.075 0.09 0.12 0.19 0.17 0.17 0.15 -
P/RPS 2.52 3.97 6.59 19.45 3.15 4.00 5.13 -37.60%
P/EPS 150.00 64.29 109.09 146.15 -21.25 -26.98 -83.33 -
EY 0.67 1.56 0.92 0.68 -4.71 -3.71 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 1.00 1.58 1.42 1.42 1.15 -32.92%

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