[MPAY] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 175.15%
YoY- 671.31%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,617 9,429 9,609 8,822 7,478 7,481 6,913 24.59%
PBT 1,556 1,638 1,748 1,606 1,039 1,248 920 41.90%
Tax -191 -469 -526 -665 -697 -707 -555 -50.85%
NP 1,365 1,169 1,222 941 342 541 365 140.73%
-
NP to SH 1,367 1,171 1,222 941 342 541 365 140.97%
-
Tax Rate 12.28% 28.63% 30.09% 41.41% 67.08% 56.65% 60.33% -
Total Cost 8,252 8,260 8,387 7,881 7,136 6,940 6,548 16.65%
-
Net Worth 43,766 53,299 49,399 42,399 37,999 39,899 44,215 -0.67%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 43,766 53,299 49,399 42,399 37,999 39,899 44,215 -0.67%
NOSH 336,666 410,000 379,999 353,333 316,666 332,500 368,461 -5.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.19% 12.40% 12.72% 10.67% 4.57% 7.23% 5.28% -
ROE 3.12% 2.20% 2.47% 2.22% 0.90% 1.36% 0.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.86 2.30 2.53 2.50 2.36 2.25 1.88 32.23%
EPS 0.41 0.29 0.32 0.27 0.11 0.16 0.10 155.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.12 0.12 0.12 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 353,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.93 0.91 0.93 0.85 0.72 0.72 0.67 24.40%
EPS 0.13 0.11 0.12 0.09 0.03 0.05 0.04 119.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0516 0.0479 0.0411 0.0368 0.0387 0.0428 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.195 0.255 0.27 0.13 0.09 0.08 0.08 -
P/RPS 6.83 11.09 10.68 5.21 3.81 3.56 4.26 36.94%
P/EPS 48.02 89.28 83.96 48.81 83.33 49.17 80.76 -29.26%
EY 2.08 1.12 1.19 2.05 1.20 2.03 1.24 41.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.96 2.08 1.08 0.75 0.67 0.67 71.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 26/08/14 23/05/14 28/02/14 27/11/13 23/08/13 23/05/13 -
Price 0.215 0.30 0.305 0.27 0.115 0.09 0.09 -
P/RPS 7.53 13.04 12.06 10.81 4.87 4.00 4.80 34.97%
P/EPS 52.95 105.04 94.84 101.38 106.48 55.31 90.85 -30.20%
EY 1.89 0.95 1.05 0.99 0.94 1.81 1.10 43.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.31 2.35 2.25 0.96 0.75 0.75 69.07%

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