[MPAY] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.44%
YoY- 50.27%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,169 10,976 10,145 9,727 9,617 9,429 9,609 3.84%
PBT -8,010 1,255 1,367 1,791 1,556 1,638 1,748 -
Tax -778 -526 -612 -378 -191 -469 -526 29.78%
NP -8,788 729 755 1,413 1,365 1,169 1,222 -
-
NP to SH -8,789 728 756 1,414 1,367 1,171 1,222 -
-
Tax Rate - 41.91% 44.77% 21.11% 12.28% 28.63% 30.09% -
Total Cost 18,957 10,247 9,390 8,314 8,252 8,260 8,387 72.14%
-
Net Worth 71,305 70,199 44,199 51,024 43,766 53,299 49,399 27.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 71,305 70,199 44,199 51,024 43,766 53,299 49,399 27.69%
NOSH 710,465 540,000 340,000 392,500 336,666 410,000 379,999 51.70%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -86.42% 6.64% 7.44% 14.53% 14.19% 12.40% 12.72% -
ROE -12.33% 1.04% 1.71% 2.77% 3.12% 2.20% 2.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.14 2.03 2.98 2.48 2.86 2.30 2.53 -10.55%
EPS -1.85 0.13 0.22 0.36 0.41 0.29 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.13 0.13 0.13 0.13 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 392,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.99 1.06 0.98 0.94 0.93 0.91 0.93 4.25%
EPS -0.85 0.07 0.07 0.14 0.13 0.11 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.068 0.0428 0.0494 0.0424 0.0516 0.0479 27.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.25 0.275 0.28 0.215 0.195 0.255 0.27 -
P/RPS 11.69 13.53 9.38 8.68 6.83 11.09 10.68 6.20%
P/EPS -13.52 203.98 125.93 59.68 48.02 89.28 83.96 -
EY -7.40 0.49 0.79 1.68 2.08 1.12 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.12 2.15 1.65 1.50 1.96 2.08 -13.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 24/08/15 26/05/15 25/02/15 19/11/14 26/08/14 23/05/14 -
Price 0.25 0.195 0.31 0.235 0.215 0.30 0.305 -
P/RPS 11.69 9.59 10.39 9.48 7.53 13.04 12.06 -2.05%
P/EPS -13.52 144.64 139.42 65.23 52.95 105.04 94.84 -
EY -7.40 0.69 0.72 1.53 1.89 0.95 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.50 2.38 1.81 1.65 2.31 2.35 -20.34%

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