[MPAY] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -25.8%
YoY- -881.97%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 5,750 5,687 6,629 8,743 10,169 10,976 10,145 -31.44%
PBT -6,276 -13,964 -12,692 -10,914 -8,010 1,255 1,367 -
Tax 34 166 -39 -140 -778 -526 -612 -
NP -6,242 -13,798 -12,731 -11,054 -8,788 729 755 -
-
NP to SH -6,245 -13,800 -12,734 -11,057 -8,789 728 756 -
-
Tax Rate - - - - - 41.91% 44.77% -
Total Cost 11,992 19,485 19,360 19,797 18,957 10,247 9,390 17.65%
-
Net Worth 99,465 99,465 106,569 107,460 71,305 70,199 44,199 71.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 99,465 99,465 106,569 107,460 71,305 70,199 44,199 71.47%
NOSH 710,465 710,465 710,465 710,465 710,465 540,000 340,000 63.22%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -108.56% -242.62% -192.05% -126.43% -86.42% 6.64% 7.44% -
ROE -6.28% -13.87% -11.95% -10.29% -12.33% 1.04% 1.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.81 0.80 0.93 1.22 2.14 2.03 2.98 -57.93%
EPS -0.88 -1.94 -1.79 -1.54 -1.85 0.13 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.56 0.55 0.64 0.85 0.99 1.06 0.98 -31.06%
EPS -0.61 -1.34 -1.23 -1.07 -0.85 0.07 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.0964 0.1033 0.1041 0.0691 0.068 0.0428 71.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.16 0.19 0.235 0.285 0.25 0.275 0.28 -
P/RPS 19.77 23.74 25.19 23.35 11.69 13.53 9.38 64.16%
P/EPS -18.20 -9.78 -13.11 -18.47 -13.52 203.98 125.93 -
EY -5.49 -10.22 -7.63 -5.42 -7.40 0.49 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.36 1.57 1.90 1.67 2.12 2.15 -34.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 27/05/16 29/02/16 30/11/15 24/08/15 26/05/15 -
Price 0.17 0.18 0.20 0.22 0.25 0.195 0.31 -
P/RPS 21.01 22.49 21.44 18.03 11.69 9.59 10.39 59.70%
P/EPS -19.34 -9.27 -11.16 -14.25 -13.52 144.64 139.42 -
EY -5.17 -10.79 -8.96 -7.02 -7.40 0.69 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.29 1.33 1.47 1.67 1.50 2.38 -36.22%

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