[MPAY] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 373.71%
YoY- 102.97%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,119 1,617 1,989 2,097 1,775 1,620 1,421 68.65%
PBT 604 25 295 682 37 234 -33 -
Tax -180 -120 -162 -203 -212 -130 -10 583.22%
NP 424 -95 133 479 -175 104 -43 -
-
NP to SH 424 -95 133 479 -175 104 -43 -
-
Tax Rate 29.80% 480.00% 54.92% 29.77% 572.97% 55.56% - -
Total Cost 2,695 1,712 1,856 1,618 1,950 1,516 1,464 50.03%
-
Net Worth 42,399 37,999 39,899 44,215 29,999 24,959 25,799 39.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,399 37,999 39,899 44,215 29,999 24,959 25,799 39.13%
NOSH 353,333 316,666 332,500 368,461 249,999 207,999 215,000 39.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.59% -5.88% 6.69% 22.84% -9.86% 6.42% -3.03% -
ROE 1.00% -0.25% 0.33% 1.08% -0.58% 0.42% -0.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.88 0.51 0.60 0.57 0.71 0.78 0.66 21.07%
EPS 0.12 -0.03 0.04 0.13 -0.07 0.05 -0.02 -
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 - 368,461
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.30 0.16 0.19 0.20 0.17 0.16 0.14 65.98%
EPS 0.04 -0.01 0.01 0.05 -0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.0368 0.0387 0.0428 0.0291 0.0242 0.025 39.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.09 0.08 0.08 0.09 0.10 0.17 -
P/RPS 14.73 17.63 13.37 14.06 12.68 12.84 25.72 -30.96%
P/EPS 108.33 -300.00 200.00 61.54 -128.57 200.00 -850.00 -
EY 0.92 -0.33 0.50 1.63 -0.78 0.50 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.75 0.67 0.67 0.75 0.83 1.42 -16.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 23/08/13 23/05/13 27/02/13 23/11/12 29/08/12 -
Price 0.27 0.115 0.09 0.09 0.075 0.09 0.12 -
P/RPS 30.59 22.52 15.05 15.81 10.56 11.56 18.16 41.43%
P/EPS 225.00 -383.33 225.00 69.23 -107.14 180.00 -600.00 -
EY 0.44 -0.26 0.44 1.44 -0.93 0.56 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.96 0.75 0.75 0.63 0.75 1.00 71.45%

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