[MPAY] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -177.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,998 7,858 9,438 9,437 11,371 4,773 1,772 149.22%
PBT -71 -974 -1,294 -1,452 2,095 -264 89 -
Tax 46 65 109 56 -299 -30 -64 -
NP -25 -909 -1,185 -1,396 1,796 -294 25 -
-
NP to SH -25 -909 -1,185 -1,396 1,796 -294 25 -
-
Tax Rate - - - - 14.27% - 71.91% -
Total Cost 7,023 8,767 10,623 10,833 9,575 5,067 1,747 152.18%
-
Net Worth 24,959 25,799 21,784 20,336 20,347 21,826 16,249 33.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,959 25,799 21,784 20,336 20,347 21,826 16,249 33.02%
NOSH 207,999 215,000 181,538 169,473 169,565 167,894 125,000 40.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.36% -11.57% -12.56% -14.79% 15.79% -6.16% 1.41% -
ROE -0.10% -3.52% -5.44% -6.86% 8.83% -1.35% 0.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.36 3.65 5.20 5.57 6.71 2.84 1.42 77.29%
EPS -0.01 -0.42 -0.65 -0.82 1.06 -0.18 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 0.13 0.13 -5.18%
Adjusted Per Share Value based on latest NOSH - 169,473
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.68 0.76 0.91 0.91 1.10 0.46 0.17 151.34%
EPS 0.00 -0.09 -0.11 -0.14 0.17 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.025 0.0211 0.0197 0.0197 0.0211 0.0157 33.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.10 0.17 0.22 0.16 0.15 0.17 0.275 -
P/RPS 2.97 4.65 4.23 2.87 2.24 5.98 19.40 -71.28%
P/EPS -832.00 -40.21 -33.70 -19.42 14.16 -97.08 1,375.00 -
EY -0.12 -2.49 -2.97 -5.15 7.06 -1.03 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.42 1.83 1.33 1.25 1.31 2.12 -46.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 29/08/12 23/05/12 22/02/12 18/11/11 - - -
Price 0.09 0.12 0.19 0.17 0.17 0.00 0.00 -
P/RPS 2.68 3.28 3.65 3.05 2.54 0.00 0.00 -
P/EPS -748.80 -28.38 -29.11 -20.64 16.05 0.00 0.00 -
EY -0.13 -3.52 -3.44 -4.85 6.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 1.58 1.42 1.42 0.00 0.00 -

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