[MPAY] QoQ 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- -268.27%
YoY- 45.65%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,617 1,989 2,097 1,775 1,620 1,421 1,773 -5.95%
PBT 25 295 682 37 234 -33 247 -78.25%
Tax -120 -162 -203 -212 -130 -10 -11 391.16%
NP -95 133 479 -175 104 -43 236 -
-
NP to SH -95 133 479 -175 104 -43 236 -
-
Tax Rate 480.00% 54.92% 29.77% 572.97% 55.56% - 4.45% -
Total Cost 1,712 1,856 1,618 1,950 1,516 1,464 1,537 7.44%
-
Net Worth 37,999 39,899 44,215 29,999 24,959 25,799 21,784 44.85%
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 37,999 39,899 44,215 29,999 24,959 25,799 21,784 44.85%
NOSH 316,666 332,500 368,461 249,999 207,999 215,000 181,538 44.85%
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 -5.88% 6.69% 22.84% -9.86% 6.42% -3.03% 13.31% -
ROE -0.25% 0.33% 1.08% -0.58% 0.42% -0.17% 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 0.51 0.60 0.57 0.71 0.78 0.66 0.98 -35.27%
EPS -0.03 0.04 0.13 -0.07 0.05 -0.02 0.13 -
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 0.16 0.19 0.20 0.17 0.16 0.14 0.17 -3.95%
EPS -0.01 0.01 0.05 -0.02 0.01 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0387 0.0428 0.0291 0.0242 0.025 0.0211 44.84%
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 17.63 13.37 14.06 12.68 12.84 25.72 22.53 -15.07%
P/EPS -300.00 200.00 61.54 -128.57 200.00 -850.00 169.23 -
EY -0.33 0.50 1.63 -0.78 0.50 -0.12 0.59 -
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 22.52 15.05 15.81 10.56 11.56 18.16 19.45 10.25%
P/EPS -383.33 225.00 69.23 -107.14 180.00 -600.00 146.15 -
EY -0.26 0.44 1.44 -0.93 0.56 -0.17 0.68 -
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