[MPAY] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 341.86%
YoY- 113.33%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,989 2,097 1,775 1,620 1,421 1,773 2,184 -6.05%
PBT 295 682 37 234 -33 247 -519 -
Tax -162 -203 -212 -130 -10 -11 197 -
NP 133 479 -175 104 -43 236 -322 -
-
NP to SH 133 479 -175 104 -43 236 -322 -
-
Tax Rate 54.92% 29.77% 572.97% 55.56% - 4.45% - -
Total Cost 1,856 1,618 1,950 1,516 1,464 1,537 2,506 -18.15%
-
Net Worth 39,899 44,215 29,999 24,959 25,799 21,784 20,336 56.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 39,899 44,215 29,999 24,959 25,799 21,784 20,336 56.78%
NOSH 332,500 368,461 249,999 207,999 215,000 181,538 169,473 56.78%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.69% 22.84% -9.86% 6.42% -3.03% 13.31% -14.74% -
ROE 0.33% 1.08% -0.58% 0.42% -0.17% 1.08% -1.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.60 0.57 0.71 0.78 0.66 0.98 1.29 -39.99%
EPS 0.04 0.13 -0.07 0.05 -0.02 0.13 -0.19 -
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 - 207,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.19 0.20 0.17 0.16 0.14 0.17 0.21 -6.46%
EPS 0.01 0.05 -0.02 0.01 0.00 0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0428 0.0291 0.0242 0.025 0.0211 0.0197 56.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.08 0.08 0.09 0.10 0.17 0.22 0.16 -
P/RPS 13.37 14.06 12.68 12.84 25.72 22.53 12.42 5.04%
P/EPS 200.00 61.54 -128.57 200.00 -850.00 169.23 -84.21 -
EY 0.50 1.63 -0.78 0.50 -0.12 0.59 -1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.75 0.83 1.42 1.83 1.33 -36.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 23/05/13 27/02/13 23/11/12 29/08/12 23/05/12 22/02/12 -
Price 0.09 0.09 0.075 0.09 0.12 0.19 0.17 -
P/RPS 15.05 15.81 10.56 11.56 18.16 19.45 13.19 9.20%
P/EPS 225.00 69.23 -107.14 180.00 -600.00 146.15 -89.47 -
EY 0.44 1.44 -0.93 0.56 -0.17 0.68 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.63 0.75 1.00 1.58 1.42 -34.68%

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