[MPAY] QoQ 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- 173.29%
YoY- 844.0%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,775 1,620 1,421 1,773 2,184 2,480 3,001 -29.42%
PBT 37 234 -33 247 -519 -669 -353 -
Tax -212 -130 -10 -11 197 -111 34 -
NP -175 104 -43 236 -322 -780 -319 -32.86%
-
NP to SH -175 104 -43 236 -322 -780 -319 -32.86%
-
Tax Rate 572.97% 55.56% - 4.45% - - - -
Total Cost 1,950 1,516 1,464 1,537 2,506 3,260 3,320 -29.75%
-
Net Worth 29,999 24,959 25,799 21,784 20,336 20,347 21,826 23.50%
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 29,999 24,959 25,799 21,784 20,336 20,347 21,826 23.50%
NOSH 249,999 207,999 215,000 181,538 169,473 169,565 167,894 30.24%
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 -9.86% 6.42% -3.03% 13.31% -14.74% -31.45% -10.63% -
ROE -0.58% 0.42% -0.17% 1.08% -1.58% -3.83% -1.46% -
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 0.71 0.78 0.66 0.98 1.29 1.46 1.79 -45.86%
EPS -0.07 0.05 -0.02 0.13 -0.19 -0.46 -0.19 -48.45%
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 0.17 0.16 0.14 0.17 0.21 0.24 0.29 -29.84%
EPS -0.02 0.01 0.00 0.02 -0.03 -0.08 -0.03 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0242 0.025 0.0211 0.0197 0.0197 0.0211 23.78%
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 12.68 12.84 25.72 22.53 12.42 10.26 9.51 21.03%
P/EPS -128.57 200.00 -850.00 169.23 -84.21 -32.61 -89.47 27.20%
EY -0.78 0.50 -0.12 0.59 -1.19 -3.07 -1.12 -21.34%
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 10.56 11.56 18.16 19.45 13.19 11.62 8.39 16.49%
P/EPS -107.14 180.00 -600.00 146.15 -89.47 -36.96 -78.95 22.46%
EY -0.93 0.56 -0.17 0.68 -1.12 -2.71 -1.27 -18.68%
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