[MPAY] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 79.25%
YoY- 58.66%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,229 1,805 1,809 2,884 3,119 1,617 1,989 38.00%
PBT 839 -57 185 824 604 25 295 100.35%
Tax -367 158 -105 -64 -180 -120 -162 72.23%
NP 472 101 80 760 424 -95 133 132.12%
-
NP to SH 471 101 82 760 424 -95 133 131.79%
-
Tax Rate 43.74% - 56.76% 7.77% 29.80% 480.00% 54.92% -
Total Cost 2,757 1,704 1,729 2,124 2,695 1,712 1,856 30.09%
-
Net Worth 51,024 43,766 53,299 49,399 42,399 37,999 39,899 17.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 51,024 43,766 53,299 49,399 42,399 37,999 39,899 17.76%
NOSH 392,500 336,666 410,000 379,999 353,333 316,666 332,500 11.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.62% 5.60% 4.42% 26.35% 13.59% -5.88% 6.69% -
ROE 0.92% 0.23% 0.15% 1.54% 1.00% -0.25% 0.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.82 0.54 0.44 0.76 0.88 0.51 0.60 23.08%
EPS 0.12 0.03 0.02 0.20 0.12 -0.03 0.04 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.12 0.12 0.12 5.46%
Adjusted Per Share Value based on latest NOSH - 379,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.31 0.17 0.18 0.28 0.30 0.16 0.19 38.46%
EPS 0.05 0.01 0.01 0.07 0.04 -0.01 0.01 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0424 0.0516 0.0479 0.0411 0.0368 0.0387 17.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.215 0.195 0.255 0.27 0.13 0.09 0.08 -
P/RPS 26.13 36.37 57.79 35.58 14.73 17.63 13.37 56.12%
P/EPS 179.17 650.00 1,275.00 135.00 108.33 -300.00 200.00 -7.05%
EY 0.56 0.15 0.08 0.74 0.92 -0.33 0.50 7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.50 1.96 2.08 1.08 0.75 0.67 82.06%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 26/08/14 23/05/14 28/02/14 27/11/13 23/08/13 -
Price 0.235 0.215 0.30 0.305 0.27 0.115 0.09 -
P/RPS 28.57 40.10 67.99 40.19 30.59 22.52 15.05 53.13%
P/EPS 195.83 716.67 1,500.00 152.50 225.00 -383.33 225.00 -8.81%
EY 0.51 0.14 0.07 0.66 0.44 -0.26 0.44 10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.65 2.31 2.35 2.25 0.96 0.75 79.63%

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