[MPAY] YoY 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- -89.21%
YoY- -38.35%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,607 1,698 2,640 1,809 1,989 1,421 3,001 -9.87%
PBT -2,068 -1,199 73 185 295 -33 -353 34.22%
Tax -23 186 -19 -105 -162 -10 34 -
NP -2,091 -1,013 54 80 133 -43 -319 36.76%
-
NP to SH -2,090 -1,014 54 82 133 -43 -319 36.75%
-
Tax Rate - - 26.03% 56.76% 54.92% - - -
Total Cost 3,698 2,711 2,586 1,729 1,856 1,464 3,320 1.81%
-
Net Worth 99,465 99,465 70,199 53,299 39,899 25,799 21,826 28.73%
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 70,199 53,299 39,899 25,799 21,826 28.73%
NOSH 710,465 710,465 540,000 410,000 332,500 215,000 167,894 27.15%
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 -130.12% -59.66% 2.05% 4.42% 6.69% -3.03% -10.63% -
ROE -2.10% -1.02% 0.08% 0.15% 0.33% -0.17% -1.46% -
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 0.23 0.24 0.49 0.44 0.60 0.66 1.79 -28.94%
EPS -0.29 -0.14 0.01 0.02 0.04 -0.02 -0.19 7.29%
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 0.16 0.16 0.26 0.18 0.19 0.14 0.29 -9.42%
EPS -0.20 -0.10 0.01 0.01 0.01 0.00 -0.03 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.0964 0.068 0.0516 0.0387 0.025 0.0211 28.78%
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 106.11 79.50 56.25 57.79 13.37 25.72 9.51 49.42%
P/EPS -81.58 -133.12 2,750.00 1,275.00 200.00 -850.00 -89.47 -1.52%
EY -1.23 -0.75 0.04 0.08 0.50 -0.12 -1.12 1.57%
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 114.95 75.31 39.89 67.99 15.05 18.16 8.39 54.62%
P/EPS -88.38 -126.12 1,950.00 1,500.00 225.00 -600.00 -78.95 1.89%
EY -1.13 -0.79 0.05 0.07 0.44 -0.17 -1.27 -1.92%
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