[MPAY] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 223.06%
YoY- 58.66%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 5,692 4,752 13,208 11,536 8,388 7,092 7,088 -3.58%
PBT -9,296 5,512 1,600 3,296 2,728 988 356 -
Tax -76 -11,812 -1,192 -256 -812 -44 -256 -18.30%
NP -9,372 -6,300 408 3,040 1,916 944 100 -
-
NP to SH -9,372 -6,300 408 3,040 1,916 944 100 -
-
Tax Rate - 214.30% 74.50% 7.77% 29.77% 4.45% 71.91% -
Total Cost 15,064 11,052 12,800 8,496 6,472 6,148 6,988 13.64%
-
Net Worth 99,465 107,386 44,199 49,399 44,215 21,784 16,249 35.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 99,465 107,386 44,199 49,399 44,215 21,784 16,249 35.21%
NOSH 710,465 715,909 340,000 379,999 368,461 181,538 125,000 33.55%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -164.65% -132.58% 3.09% 26.35% 22.84% 13.31% 1.41% -
ROE -9.42% -5.87% 0.92% 6.15% 4.33% 4.33% 0.62% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.80 0.66 3.88 3.04 2.28 3.91 5.67 -27.82%
EPS -1.32 -0.88 0.12 0.80 0.52 0.52 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.13 0.13 0.12 0.12 0.13 1.24%
Adjusted Per Share Value based on latest NOSH - 379,999
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.55 0.46 1.28 1.12 0.81 0.69 0.69 -3.70%
EPS -0.91 -0.61 0.04 0.29 0.19 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.104 0.0428 0.0479 0.0428 0.0211 0.0157 35.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.24 0.235 0.28 0.27 0.08 0.22 0.275 -
P/RPS 29.96 35.40 7.21 8.89 3.51 5.63 4.85 35.41%
P/EPS -18.19 -26.70 233.33 33.75 15.38 42.31 343.75 -
EY -5.50 -3.74 0.43 2.96 6.50 2.36 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.57 2.15 2.08 0.67 1.83 2.12 -3.51%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 26/05/15 23/05/14 23/05/13 23/05/12 25/05/11 -
Price 0.225 0.20 0.31 0.305 0.09 0.19 0.185 -
P/RPS 28.08 30.13 7.98 10.05 3.95 4.86 3.26 43.12%
P/EPS -17.06 -22.73 258.33 38.13 17.31 36.54 231.25 -
EY -5.86 -4.40 0.39 2.62 5.78 2.74 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.33 2.38 2.35 0.75 1.58 1.42 2.11%

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