[MPAY] YoY Annualized Quarter 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- 2.44%
YoY- -138.22%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,584 8,822 7,268 9,437 6,483 0 -
PBT 2,580 1,604 485 -1,453 3,742 0 -
Tax -1,289 -663 -363 56 -87 0 -
NP 1,291 941 122 -1,397 3,655 0 -
-
NP to SH 1,294 941 122 -1,397 3,655 0 -
-
Tax Rate 49.96% 41.33% 74.85% - 2.32% - -
Total Cost 9,293 7,881 7,146 10,834 2,828 0 -
-
Net Worth 52,519 43,430 29,279 20,954 14,941 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 52,519 43,430 29,279 20,954 14,941 0 -
NOSH 404,000 361,923 243,999 174,624 114,937 0 -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.20% 10.67% 1.68% -14.80% 56.38% 0.00% -
ROE 2.46% 2.17% 0.42% -6.67% 24.46% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.62 2.44 2.98 5.40 5.64 0.00 -
EPS 0.33 0.26 0.05 -0.80 3.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,473
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.03 0.85 0.70 0.91 0.63 0.00 -
EPS 0.13 0.09 0.01 -0.14 0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0421 0.0284 0.0203 0.0145 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - - -
Price 0.215 0.13 0.09 0.16 0.00 0.00 -
P/RPS 8.21 5.33 3.02 2.96 0.00 0.00 -
P/EPS 67.13 50.00 180.00 -20.00 0.00 0.00 -
EY 1.49 2.00 0.56 -5.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.08 0.75 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/15 28/02/14 27/02/13 22/02/12 09/03/11 - -
Price 0.235 0.27 0.075 0.17 0.00 0.00 -
P/RPS 8.97 11.08 2.52 3.15 0.00 0.00 -
P/EPS 73.37 103.85 150.00 -21.25 0.00 0.00 -
EY 1.36 0.96 0.67 -4.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.25 0.63 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