[MPAY] QoQ 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- 23.17%
YoY- 206.32%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,640 3,302 3,229 1,805 1,809 2,884 3,119 -10.54%
PBT 73 400 839 -57 185 824 604 -75.64%
Tax -19 -298 -367 158 -105 -64 -180 -77.75%
NP 54 102 472 101 80 760 424 -74.78%
-
NP to SH 54 102 471 101 82 760 424 -74.78%
-
Tax Rate 26.03% 74.50% 43.74% - 56.76% 7.77% 29.80% -
Total Cost 2,586 3,200 2,757 1,704 1,729 2,124 2,695 -2.72%
-
Net Worth 70,199 44,199 51,024 43,766 53,299 49,399 42,399 40.08%
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 70,199 44,199 51,024 43,766 53,299 49,399 42,399 40.08%
NOSH 540,000 340,000 392,500 336,666 410,000 379,999 353,333 32.78%
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 2.05% 3.09% 14.62% 5.60% 4.42% 26.35% 13.59% -
ROE 0.08% 0.23% 0.92% 0.23% 0.15% 1.54% 1.00% -
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 0.49 0.97 0.82 0.54 0.44 0.76 0.88 -32.39%
EPS 0.01 0.03 0.12 0.03 0.02 0.20 0.12 -81.00%
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 0.26 0.32 0.31 0.17 0.18 0.28 0.30 -9.12%
EPS 0.01 0.01 0.05 0.01 0.01 0.07 0.04 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0428 0.0494 0.0424 0.0516 0.0479 0.0411 40.01%
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 56.25 28.83 26.13 36.37 57.79 35.58 14.73 144.91%
P/EPS 2,750.00 933.33 179.17 650.00 1,275.00 135.00 108.33 768.88%
EY 0.04 0.11 0.56 0.15 0.08 0.74 0.92 -87.70%
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 39.89 31.92 28.57 40.10 67.99 40.19 30.59 19.41%
P/EPS 1,950.00 1,033.33 195.83 716.67 1,500.00 152.50 225.00 323.59%
EY 0.05 0.10 0.51 0.14 0.07 0.66 0.44 -76.63%
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