[MPAY] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.17%
YoY- 116.45%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,145 9,727 9,617 9,429 9,609 8,822 7,478 22.57%
PBT 1,367 1,791 1,556 1,638 1,748 1,606 1,039 20.09%
Tax -612 -378 -191 -469 -526 -665 -697 -8.31%
NP 755 1,413 1,365 1,169 1,222 941 342 69.62%
-
NP to SH 756 1,414 1,367 1,171 1,222 941 342 69.77%
-
Tax Rate 44.77% 21.11% 12.28% 28.63% 30.09% 41.41% 67.08% -
Total Cost 9,390 8,314 8,252 8,260 8,387 7,881 7,136 20.10%
-
Net Worth 44,199 51,024 43,766 53,299 49,399 42,399 37,999 10.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 44,199 51,024 43,766 53,299 49,399 42,399 37,999 10.61%
NOSH 340,000 392,500 336,666 410,000 379,999 353,333 316,666 4.85%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.44% 14.53% 14.19% 12.40% 12.72% 10.67% 4.57% -
ROE 1.71% 2.77% 3.12% 2.20% 2.47% 2.22% 0.90% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.98 2.48 2.86 2.30 2.53 2.50 2.36 16.84%
EPS 0.22 0.36 0.41 0.29 0.32 0.27 0.11 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.12 0.12 5.48%
Adjusted Per Share Value based on latest NOSH - 410,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.98 0.94 0.93 0.91 0.93 0.85 0.72 22.84%
EPS 0.07 0.14 0.13 0.11 0.12 0.09 0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0494 0.0424 0.0516 0.0479 0.0411 0.0368 10.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.28 0.215 0.195 0.255 0.27 0.13 0.09 -
P/RPS 9.38 8.68 6.83 11.09 10.68 5.21 3.81 82.42%
P/EPS 125.93 59.68 48.02 89.28 83.96 48.81 83.33 31.72%
EY 0.79 1.68 2.08 1.12 1.19 2.05 1.20 -24.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.65 1.50 1.96 2.08 1.08 0.75 101.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 25/02/15 19/11/14 26/08/14 23/05/14 28/02/14 27/11/13 -
Price 0.31 0.235 0.215 0.30 0.305 0.27 0.115 -
P/RPS 10.39 9.48 7.53 13.04 12.06 10.81 4.87 65.80%
P/EPS 139.42 65.23 52.95 105.04 94.84 101.38 106.48 19.70%
EY 0.72 1.53 1.89 0.95 1.05 0.99 0.94 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.81 1.65 2.31 2.35 2.25 0.96 83.27%

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