[MPAY] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 48.22%
YoY- 159.52%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,609 8,822 7,478 7,481 6,913 6,589 6,998 23.56%
PBT 1,748 1,606 1,039 1,248 920 485 -71 -
Tax -526 -665 -697 -707 -555 -363 46 -
NP 1,222 941 342 541 365 122 -25 -
-
NP to SH 1,222 941 342 541 365 122 -25 -
-
Tax Rate 30.09% 41.41% 67.08% 56.65% 60.33% 74.85% - -
Total Cost 8,387 7,881 7,136 6,940 6,548 6,467 7,023 12.57%
-
Net Worth 49,399 42,399 37,999 39,899 44,215 29,999 24,959 57.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 49,399 42,399 37,999 39,899 44,215 29,999 24,959 57.70%
NOSH 379,999 353,333 316,666 332,500 368,461 249,999 207,999 49.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.72% 10.67% 4.57% 7.23% 5.28% 1.85% -0.36% -
ROE 2.47% 2.22% 0.90% 1.36% 0.83% 0.41% -0.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.53 2.50 2.36 2.25 1.88 2.64 3.36 -17.24%
EPS 0.32 0.27 0.11 0.16 0.10 0.05 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 332,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.93 0.85 0.72 0.72 0.67 0.64 0.68 23.23%
EPS 0.12 0.09 0.03 0.05 0.04 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0411 0.0368 0.0387 0.0428 0.0291 0.0242 57.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.13 0.09 0.08 0.08 0.09 0.10 -
P/RPS 10.68 5.21 3.81 3.56 4.26 3.41 2.97 134.89%
P/EPS 83.96 48.81 83.33 49.17 80.76 184.43 -832.00 -
EY 1.19 2.05 1.20 2.03 1.24 0.54 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.08 0.75 0.67 0.67 0.75 0.83 84.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 27/11/13 23/08/13 23/05/13 27/02/13 23/11/12 -
Price 0.305 0.27 0.115 0.09 0.09 0.075 0.09 -
P/RPS 12.06 10.81 4.87 4.00 4.80 2.85 2.68 172.81%
P/EPS 94.84 101.38 106.48 55.31 90.85 153.69 -748.80 -
EY 1.05 0.99 0.94 1.81 1.10 0.65 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.25 0.96 0.75 0.75 0.63 0.75 114.27%

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