[MPAY] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 10.79%
YoY- 37.58%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,030 2,886 5,942 4,693 4,086 3,194 4,774 -7.29%
PBT -4,392 -2,577 473 1,009 977 214 -264 59.70%
Tax -42 -11 -317 -169 -365 -21 -30 5.76%
NP -4,434 -2,588 156 840 612 193 -294 57.11%
-
NP to SH -4,433 -2,589 156 842 612 193 -294 57.11%
-
Tax Rate - - 67.02% 16.75% 37.36% 9.81% - -
Total Cost 7,464 5,474 5,786 3,853 3,474 3,001 5,068 6.65%
-
Net Worth 99,465 99,465 50,699 52,123 43,199 21,054 21,233 29.32%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 99,465 99,465 50,699 52,123 43,199 21,054 21,233 29.32%
NOSH 710,465 710,465 390,000 400,952 359,999 175,454 163,333 27.73%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -146.34% -89.67% 2.63% 17.90% 14.98% 6.04% -6.16% -
ROE -4.46% -2.60% 0.31% 1.62% 1.42% 0.92% -1.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.43 0.41 1.52 1.17 1.14 1.82 2.92 -27.31%
EPS -0.62 -0.36 0.04 0.21 0.17 0.11 -0.18 22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.12 0.12 0.13 1.24%
Adjusted Per Share Value based on latest NOSH - 410,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.29 0.28 0.58 0.45 0.40 0.31 0.46 -7.39%
EPS -0.43 -0.25 0.02 0.08 0.06 0.02 -0.03 55.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.0964 0.0491 0.0505 0.0419 0.0204 0.0206 29.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.24 0.19 0.275 0.255 0.08 0.17 0.17 -
P/RPS 56.27 46.77 18.05 21.79 7.05 9.34 5.82 45.90%
P/EPS -38.46 -52.14 687.50 121.43 47.06 154.55 -94.44 -13.89%
EY -2.60 -1.92 0.15 0.82 2.13 0.65 -1.06 16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 2.12 1.96 0.67 1.42 1.31 4.53%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 24/08/15 26/08/14 23/08/13 29/08/12 26/08/11 -
Price 0.26 0.18 0.195 0.30 0.09 0.12 0.15 -
P/RPS 60.96 44.31 12.80 25.63 7.93 6.59 5.13 51.00%
P/EPS -41.67 -49.40 487.50 142.86 52.94 109.09 -83.33 -10.89%
EY -2.40 -2.02 0.21 0.70 1.89 0.92 -1.20 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.29 1.50 2.31 0.75 1.00 1.15 8.33%

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